WPHL - Team Finance

Arena Capacity - Ticket Price Attendance - %
Arena Name	Honda Center
Level 1:	6000 - $200 - 4,200 - 70.00%
Level 2:	5000 - $150 - 3,500 - 70.00%
Level 3:	2000 - $100 - 1,400 - 70.00%
Level 4:	3304 - $75 - 2,314 - 70.03%
Luxury :	870 - $400 - 609 - 70.00%
Total Capacity :	17174
Income
Home Games Left	14
Average Attendance - %	12,023 - 70.00%
Average Income per Game	$2,863,962
Year to Date Revenue	$77,326,984
Expense
Pro Players Total Salaries	$92,374,667
Farm Players Total Salaries	$3,096,667
Coaches Total Salaries	$950,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$58,475,586
Farm Year To Date Expenses	$1,914,937
Pro Salary Cap To Date	$57,879,932
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$40,095,473
Pro Remaining Season Days	47
Pro Expenses Per Days	$740,672
Pro Estimated Expenses	$34,811,584
Farm Remaining Season Days	49
Farm Expenses Per Days	$24,193
Farm Estimated Expenses	$1,185,457
Estimated Season Expenses	$35,997,041
Estimated Season Salary Cap	$92,337,136
Estimate Under Maximum Salary Cap of $95,500,000	$3,162,864
Estimate Over Minimum Salary Cap of $70,600,000	$21,737,136
Current Bank Account	$401,787,807
Projected Bank Account	$405,886,239

Pro Players Salaries
Mitch Marner (1 Way Contract)	$10,893,000 (1)
Sam Reinhart (1 Way Contract)	$8,625,000 (16)
Jordan Kyrou (1 Way Contract)	$8,125,000 (13)
Andrei Svechnikov (1 Way Contract)	$7,750,000 (10)
Colton Parayko (1 Way Contract)	$6,500,000 (12)
Neal Pionk (1 Way Contract)	$5,875,000 (2)
Logan Thompson (1 Way Contract)	$5,850,000 (12)
Erik Karlsson (1 Way Contract)	$5,750,000 (5)
Vincent Trocheck (1 Way Contract)	$5,625,000 (10)
Josh Manson (1 Way Contract)	$4,500,000 (3)
Gustav Nyquist (1 Way Contract)	$3,185,000 (1)
Yegor Sharangovich (1 Way Contract)	$3,100,000 (2)
Jordan Staal (1 Way Contract)	$2,875,000 (2)
David Savard	$2,500,000 (3)
Trent Frederic	$2,300,000 (2)
Artturi Lehkonen (1 Way Contract)	$2,250,000 (5)
Anthony Stolarz	$1,125,000 (2)
Adam Edstrom (1 Way Contract)	$846,667 (5)
-1 Way Contract Salary Cap :	$846,667
Cal Clutterbuck	$800,000 (1)
Matt Dumba	$800,000 (2)
Tyler Johnson (1 Way Contract)	$775,000 (3)
Sami Niku	$775,000 (3)
Joseph Woll	$775,000 (1)
Casey Cizikas	$775,000 (3)
Total Pro Players	24
Salary Commitment
Year 21 : $92,374,667
Year 22 : $76,721,667
Year 23 : $60,646,667
Year 24 : $51,321,667
Salary Average Commitment
Year 21 : $90,190,576
Year 22 : $74,537,576
Year 23 : $58,462,576
Year 24 : $50,687,576
Salary Cap with 1 Way Contract
Year 21 : $92,374,667
Year 22 : $76,721,667
Year 23 : $60,646,667
Year 24 : $51,321,667

Farm Players Salaries
Nikita Nesterenko	$200,000 (3)
Tristan Luneau	$125,000 (1)
Connor Dewar	$100,000 (3)
David Farrance	$90,000 (4)
Carl Grundstrom	$90,000 (4)
Nicolas Meloche	$90,000 (4)
Caleb Jones	$90,000 (4)
Jesse Ylonen	$90,000 (4)
Adam Beckman	$89,417 (1)
Helge Grans	$87,000 (1)
Zack Ostapchuk	$87,000 (3)
Danil Gushchin	$86,000 (5)
Thomas Milic	$84,167 (5)
Ville Koivunen	$80,583 (4)
Olle Lycksell	$78,750 (1)
Jakub Lauko	$78,750 (1)
Ryan Jones	$77,500 (3)
Michael Vukojevic	$77,500 (3)
Reilly Walsh	$77,500 (3)
Simon Holmstrom	$77,500 (3)
Samuel Fagemo	$77,500 (3)
Jonas Rondbjerg	$77,500 (1)
Mathias Emilio Pettersen	$77,500 (3)
Eetu Makiniemi	$77,500 (1)
Mikhail Maltsev	$77,500 (1)
Ryan Winterton	$77,500 (5)
Juuso Parssinen	$77,500 (2)
Jakub Galvas	$77,500 (3)
Jeremy Davies	$77,500 (3)
William Wrenn	$77,500 (3)
Robin Salo	$77,500 (3)
Roby Jarventie	$77,500 (3)
Sammy Walker	$77,500 (3)
Dylan Wells	$77,500 (1)
Arvid Holm	$77,500 (1)
Nathan Legare	$77,500 (3)
Total Farm Players	36
Salary Commitment
Year 21 : $3,096,667
Year 22 : $2,250,250
Year 23 : $2,172,750
Year 24 : $778,250
Salary Average Commitment
Year 21 : $2,399,167
Year 22 : $1,552,750
Year 23 : $1,475,250
Year 24 : $778,250

Boston Bruins

Arena Capacity - Ticket Price Attendance - %
Arena Name	TD Garden
Level 1:	6000 - $110 - 5,830 - 97.17%
Level 2:	5000 - $60 - 4,887 - 97.74%
Level 3:	2000 - $38 - 1,989 - 99.44%
Level 4:	3675 - $30 - 3,675 - 100.00%
Luxury :	890 - $220 - 875 - 98.31%
Total Capacity :	17565
Income
Home Games Left	14
Average Attendance - %	17,256 - 98.24%
Average Income per Game	$1,956,125
Year to Date Revenue	$52,815,372
Expense
Pro Players Total Salaries	$79,994,007
Farm Players Total Salaries	$2,415,749
Coaches Total Salaries	$950,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$50,419,281
Farm Year To Date Expenses	$1,478,161
Pro Salary Cap To Date	$49,823,626
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$27,385,748
Pro Remaining Season Days	47
Pro Expenses Per Days	$642,413
Pro Estimated Expenses	$30,193,411
Farm Remaining Season Days	49
Farm Expenses Per Days	$18,873
Farm Estimated Expenses	$924,777
Estimated Season Expenses	$31,118,188
Estimated Season Salary Cap	$79,662,657
Estimate Under Maximum Salary Cap of $95,500,000	$15,837,343
Estimate Over Minimum Salary Cap of $70,600,000	$9,062,657
Current Bank Account	$139,758,178
Projected Bank Account	$136,025,738

Pro Players Salaries
Drew Doughty (1 Way Contract)	$11,000,000 (6)
Ivan Barbashev (1 Way Contract)	$9,000,000 (1)
Brady Tkachuk (1 Way Contract)	$8,330,674 (8)
Taylor Hall (1 Way Contract)	$8,000,000 (2)
Hampus Lindholm (1 Way Contract)	$6,500,000 (4)
Vladislav Gavrikov (1 Way Contract)	$5,875,000 (1)
Elvis Merzlikins (1 Way Contract)	$5,400,000 (6)
Sean Walker (1 Way Contract)	$3,500,000 (4)
Vladimir Tarasenko (1 Way Contract)	$3,500,000 (4)
Corey Perry (1 Way Contract)	$3,000,000 (1)
Andrew Peeke	$2,750,000 (2)
Karel Vejmelka	$2,725,000 (1)
Brandon Duhaime	$1,850,000 (3)
Brandon Saad (1 Way Contract)	$1,500,000 (2)
Brayden Tracey	$863,333 (1)
Lukas Sedlak	$775,000 (3)
Jonathan Toews	$775,000 (4)
Ross Johnston	$775,000 (3)
Tyler Pitlick	$775,000 (4)
Liam O'Brien	$775,000 (3)
Nikita Zaitsev	$775,000 (4)
Tyler Tucker	$775,000 (1)
Dylan Gambrell	$775,000 (1)
Total Pro Players	23
Salary Commitment
Year 21 : $79,994,007
Year 22 : $56,980,674
Year 23 : $44,730,674
Year 24 : $40,555,674
Salary Average Commitment
Year 21 : $79,994,006
Year 22 : $56,980,673
Year 23 : $44,730,673
Year 24 : $40,555,673
Salary Cap with 1 Way Contract
Year 21 : $79,994,007
Year 22 : $56,980,674
Year 23 : $44,730,674
Year 24 : $40,555,674

Farm Players Salaries
Pierre-Olivier Joseph	$95,000 (2)
Fedor Svechkov	$92,500 (4)
Reid Schaefer	$91,833 (4)
Ryder Rolston	$89,500 (4)
Adam Raska	$84,833 (1)
Samu Tuomaala	$83,083 (4)
Spencer Stastney	$82,500 (4)
Nolan Allen	$82,500 (4)
Leevi Merilainen	$82,000 (2)
Matt Rempe	$82,000 (2)
Yaniv Perets	$77,500 (4)
Brad Morrison	$77,500 (1)
William Lockwood	$77,500 (2)
Michael Callahan	$77,500 (2)
Nathan Clurman	$77,500 (2)
Paul LaDue	$77,500 (4)
Jacob Peterson	$77,500 (1)
Rourke Chartier	$77,500 (3)
Josh Anderson	$77,500 (3)
Layton Ahac	$77,500 (3)
Nathan Smith	$77,500 (2)
Anthony Romano	$77,500 (1)
Max McCormick	$77,500 (2)
Seth Barton	$77,500 (3)
Stelio Mattheos	$77,500 (3)
Viktor Lodin	$77,500 (3)
Vitali Kravtsov	$77,500 (3)
Wyatt Kalynuk	$77,500 (1)
Clay Stevenson	$77,500 (2)
Austin Watson	$77,500 (3)
Total Farm Players	30
Salary Commitment
Year 21 : $2,415,749
Year 22 : $2,020,916
Year 23 : $1,296,916
Year 24 : $676,916
Salary Average Commitment
Year 21 : $1,950,749
Year 22 : $1,555,916
Year 23 : $831,916
Year 24 : $676,916

Buffalo Sabres

Buffalo Sabres is over or under the salary cap!

Arena Capacity - Ticket Price Attendance - %
Arena Name	KeyBank Center
Level 1:	6000 - $105 - 5,817 - 96.95%
Level 2:	5000 - $60 - 4,932 - 98.63%
Level 3:	2000 - $38 - 1,993 - 99.64%
Level 4:	5170 - $25 - 4,669 - 90.31%
Luxury :	900 - $210 - 883 - 98.10%
Total Capacity :	19070
Income
Home Games Left	14
Average Attendance - %	18,293 - 95.93%
Average Income per Game	$1,913,952
Year to Date Revenue	$51,676,716
Expense
Pro Players Total Salaries	$60,773,333
Farm Players Total Salaries	$2,407,472
Coaches Total Salaries	$950,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$38,699,572
Farm Year To Date Expenses	$1,485,832
Pro Salary Cap To Date	$38,103,912
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$26,795,334
Pro Remaining Season Days	47
Pro Expenses Per Days	$489,868
Pro Estimated Expenses	$23,023,796
Farm Remaining Season Days	49
Farm Expenses Per Days	$18,808
Farm Estimated Expenses	$921,592
Estimated Season Expenses	$23,945,388
Estimated Season Salary Cap	$60,773,328
Estimate Under Maximum Salary Cap of $95,500,000	$34,726,672
Estimate Over Minimum Salary Cap of $70,600,000	-$9,826,672
Current Bank Account	$246,437,637
Projected Bank Account	$249,287,583

Pro Players Salaries
Miro Heiskanen (1 Way Contract)	$8,450,000 (10)
Roope Hintz (1 Way Contract)	$8,450,000 (14)
Alex Killorn (1 Way Contract)	$6,250,000 (3)
Linus Ullmark (1 Way Contract)	$5,000,000 (2)
Adin Hill (1 Way Contract)	$4,900,000 (2)
Colin White (1 Way Contract)	$4,750,000 (1)
Rasmus Andersson (1 Way Contract)	$4,550,000 (3)
Michael Rasmussen (1 Way Contract)	$3,200,000 (8)
Luke Kunin	$2,750,000 (2)
Matt Grzelcyk (1 Way Contract)	$2,750,000 (2)
Jonathan Drouin (1 Way Contract)	$2,500,000 (1)
Jackson LaCombe	$925,000 (4)
Elmer Soderblom	$873,333 (2)
Alex Petrovic	$775,000 (4)
Filip Hallander	$775,000 (3)
Ethan Prow	$775,000 (1)
Hudson Fasching	$775,000 (2)
Austin Czarnik	$775,000 (3)
Jacob Larsson	$775,000 (4)
Boris Katchouk	$775,000 (1)
Total Pro Players	20
Salary Commitment
Year 21 : $60,773,333
Year 22 : $51,973,333
Year 23 : $34,925,000
Year 24 : $22,575,000
Salary Average Commitment
Year 21 : $57,703,333
Year 22 : $48,903,333
Year 23 : $31,855,000
Year 24 : $19,505,000
Salary Cap with 1 Way Contract
Year 21 : $60,773,333
Year 22 : $51,973,333
Year 23 : $34,925,000
Year 24 : $22,575,000

Farm Players Salaries
Lian Bichsel	$95,000 (4)
Jakub Dobes	$92,500 (2)
Jackson Blake	$90,583 (5)
Brennan Othmann	$86,333 (4)
Oskari Laaksonen	$85,333 (1)
Ronald Attard	$85,000 (2)
Nolan Foote	$82,500 (2)
Joey Keane	$80,917 (1)
Zayde Wisdom	$79,750 (2)
Dmitry Kuzmin	$79,556 (3)
Linus Karlsson	$77,500 (2)
Timothy Gettinger	$77,500 (1)
Blake Murray	$77,500 (4)
Frederic Allard	$77,500 (1)
Jeremiah Addison	$77,500 (3)
Luka Burzan	$77,500 (3)
Adam Gaudette	$77,500 (3)
Brett Murray	$77,500 (2)
Maksim Zhukov	$77,500 (1)
Joe Vrbetic	$77,500 (1)
Travis Barron	$77,500 (2)
Shea Weber	$77,500 (4)
Linus Weissbach	$77,500 (4)
Ben McCartney	$77,500 (1)
David Quennville	$77,500 (4)
Jared McIssac	$77,500 (1)
Ivan Lodnia	$77,500 (4)
Ty Ronning	$77,500 (1)
Lucas Johansen	$77,500 (4)
Lukas Jasek	$77,500 (3)
Total Farm Players	30
Salary Commitment
Year 21 : $2,407,472
Year 22 : $1,698,722
Year 23 : $1,126,472
Year 24 : $736,916
Salary Average Commitment
Year 21 : $2,407,472
Year 22 : $1,698,722
Year 23 : $1,126,472
Year 24 : $736,916

Calgary Flames

Arena Capacity - Ticket Price Attendance - %
Arena Name	Scotiabank Saddledome
Level 1:	6000 - $100 - 5,938 - 98.96%
Level 2:	5000 - $66 - 4,971 - 99.42%
Level 3:	2000 - $42 - 1,983 - 99.17%
Level 4:	5429 - $25 - 4,746 - 87.41%
Luxury :	860 - $202 - 860 - 99.97%
Total Capacity :	19289
Income
Home Games Left	14
Average Attendance - %	18,498 - 95.90%
Average Income per Game	$1,933,252
Year to Date Revenue	$52,197,815
Expense
Pro Players Total Salaries	$82,825,000
Farm Players Total Salaries	$3,639,917
Coaches Total Salaries	$950,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$52,525,599
Farm Year To Date Expenses	$2,246,523
Pro Salary Cap To Date	$51,929,939
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$27,065,534
Pro Remaining Season Days	47
Pro Expenses Per Days	$664,881
Pro Estimated Expenses	$31,249,407
Farm Remaining Season Days	49
Farm Expenses Per Days	$28,437
Farm Estimated Expenses	$1,393,413
Estimated Season Expenses	$32,642,820
Estimated Season Salary Cap	$82,824,966
Estimate Under Maximum Salary Cap of $95,500,000	$12,675,034
Estimate Over Minimum Salary Cap of $70,600,000	$12,224,966
Current Bank Account	($1,432,407)
Projected Bank Account	($7,009,693)

Pro Players Salaries
Brent Burns (1 Way Contract)	$8,000,000 (2)
Victor Hedman (1 Way Contract)	$7,875,000 (2)
Ryan Pulock (1 Way Contract)	$6,150,000 (8)
Evgeni Malkin (1 Way Contract)	$6,100,000 (4)
Ryan Nugent-Hopkins (1 Way Contract)	$5,125,000 (5)
Blake Coleman (1 Way Contract)	$4,900,000 (3)
Adam Lowry (1 Way Contract)	$4,500,000 (2)
Sam Bennett (1 Way Contract)	$4,425,000 (2)
Jason Dickinson (1 Way Contract)	$4,250,000 (3)
Ben Chiarot (1 Way Contract)	$4,000,000 (3)
Boone Jenner (1 Way Contract)	$3,750,000 (1)
Aaron Ekblad (1 Way Contract)	$3,750,000 (1)
Frederik Andersen (1 Way Contract)	$3,400,000 (1)
Joel Eriksson Ek (1 Way Contract)	$3,250,000 (10)
Matt Roy (1 Way Contract)	$3,000,000 (3)
William Karlsson (1 Way Contract)	$2,950,000 (5)
Vladislav Namestnikov	$2,900,000 (4)
Stefan Noesen	$2,000,000 (3)
Matt Nieto	$1,500,000 (2)
Kaapo Kahkonen	$1,000,000 (3)
Total Pro Players	20
Salary Commitment
Year 21 : $82,825,000
Year 22 : $71,925,000
Year 23 : $45,625,000
Year 24 : $26,475,000
Salary Average Commitment
Year 21 : $82,825,000
Year 22 : $71,925,000
Year 23 : $45,625,000
Year 24 : $26,475,000
Salary Cap with 1 Way Contract
Year 21 : $82,825,000
Year 22 : $71,925,000
Year 23 : $45,625,000
Year 24 : $26,475,000

Farm Players Salaries
Johnathan Kovacevic	$250,000 (4)
Ryan McLeod	$210,000 (2)
William Dufour	$185,000 (3)
Mathieu Olivier	$110,000 (1)
Santeri Hatakka	$100,000 (4)
Marc Staal	$100,000 (1)
Hugo Alnefelt	$100,000 (4)
Sonny Milano	$100,000 (2)
Jakub Vrana	$100,000 (4)
Anthony DeAngelo	$100,000 (4)
Justin Brazeau	$100,000 (3)
Yaroslav Askarov	$92,500 (4)
Matthew Knies	$92,500 (4)
Ryan Johnson	$92,500 (3)
Simon Nemec	$91,833 (4)
Kevin Korchinski	$91,833 (4)
Nathan Gaucher	$88,667 (5)
Filip Mesar	$88,667 (5)
Yan Kuznetsov	$87,000 (5)
Martin Kaut	$86,333 (1)
Zachary L'Heureux	$86,333 (3)
Dominik Bokk	$86,333 (1)
Tyson Kozak	$85,000 (1)
Remi Poirier	$83,667 (1)
Ilya Nikolaev	$83,667 (1)
Colton Dach	$82,500 (3)
Alexander Alexeyev	$82,500 (2)
Philip Tomasino	$82,500 (2)
Artemii Kniazev	$78,917 (1)
Erik Portillo	$78,333 (6)
David Tendeck	$78,333 (1)
Sam Houde	$77,500 (1)
Marc Del Gaizo	$77,500 (2)
Zack MacEwen	$77,500 (3)
Adam Ruzicka	$77,500 (2)
Mackie Samoskevich	$77,500 (1)
Ilya Solovyov	$77,500 (4)
Total Farm Players	37
Salary Commitment
Year 21 : $3,639,916
Year 22 : $2,692,666
Year 23 : $2,062,666
Year 24 : $1,438,833
Salary Average Commitment
Year 21 : $3,639,916
Year 22 : $2,692,666
Year 23 : $2,062,666
Year 24 : $1,438,833

Carolina Hurricanes

Arena Capacity - Ticket Price Attendance - %
Arena Name	PNC Arena
Level 1:	6000 - $100 - 5,858 - 97.63%
Level 2:	5000 - $60 - 4,915 - 98.29%
Level 3:	2000 - $35 - 1,983 - 99.15%
Level 4:	4750 - $25 - 4,601 - 96.86%
Luxury :	930 - $200 - 897 - 96.44%
Total Capacity :	18680
Income
Home Games Left	14
Average Attendance - %	18,253 - 97.71%
Average Income per Game	$1,854,245
Year to Date Revenue	$50,064,621
Expense
Pro Players Total Salaries	$84,006,667
Farm Players Total Salaries	$3,188,917
Coaches Total Salaries	$950,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$52,961,378
Farm Year To Date Expenses	$1,998,172
Pro Salary Cap To Date	$52,365,790
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$25,959,433
Pro Remaining Season Days	47
Pro Expenses Per Days	$674,259
Pro Estimated Expenses	$31,690,173
Farm Remaining Season Days	49
Farm Expenses Per Days	$24,913
Farm Estimated Expenses	$1,220,737
Estimated Season Expenses	$32,910,910
Estimated Season Salary Cap	$83,701,630
Estimate Under Maximum Salary Cap of $95,500,000	$11,798,370
Estimate Over Minimum Salary Cap of $70,600,000	$13,101,630
Current Bank Account	$136,851,252
Projected Bank Account	$129,899,775

Pro Players Salaries
Jeff Skinner (1 Way Contract)	$9,000,000 (6)
Mika Zibanejad (1 Way Contract)	$8,500,000 (5)
Jesper Bratt (1 Way Contract)	$7,875,000 (16)
Travis Konecny (1 Way Contract)	$5,550,000 (2)
Conor Sheary (1 Way Contract)	$5,300,000 (2)
-1 Way Contract Salary Cap :	$5,300,000
John Marino (1 Way Contract)	$4,400,000 (6)
Akito Hirose (1 Way Contract)	$4,350,000 (1)
-1 Way Contract Salary Cap :	$4,350,000
John Klingberg (1 Way Contract)	$4,150,000 (1)
-1 Way Contract Salary Cap :	$4,150,000
Radek Faksa (1 Way Contract)	$3,850,000 (3)
Ilya Mikheyev (1 Way Contract)	$3,750,000 (4)
Warren Foegele (1 Way Contract)	$3,500,000 (6)
Aliaksei Protas (1 Way Contract)	$3,375,000 (9)
Shayne Gostisbehere (1 Way Contract)	$3,200,000 (6)
Brian Dumoulin (1 Way Contract)	$3,150,000 (2)
Mathieu Joseph	$2,950,000 (4)
Michael Amadio	$2,600,000 (5)
Jordan Spence	$1,500,000 (4)
Jonathan Quick	$1,275,000 (1)
Dmitry Kulikov	$1,150,000 (7)
Nick Perbix	$1,125,000 (2)
Connor Bedard	$950,000 (4)
Dylan Guenther	$894,167 (2)
Lukas Dostal	$812,500 (2)
Parker Wotherspoon	$800,000 (1)
Total Pro Players	24
Salary Commitment
Year 21 : $84,006,667
Year 22 : $73,431,667
Year 23 : $56,600,000
Year 24 : $52,750,000
Salary Average Commitment
Year 21 : $84,006,667
Year 22 : $73,431,667
Year 23 : $56,600,000
Year 24 : $52,750,000
Salary Cap with 1 Way Contract
Year 21 : $84,006,667
Year 22 : $73,431,667
Year 23 : $56,600,000
Year 24 : $52,750,000

Farm Players Salaries
Brock McGinn	$275,000 (2)
Tanner Jeannot	$266,500 (1)
Anton Forsberg	$177,500 (2)
Michael Kesselring	$140,000 (3)
Nikolai Knyzhov	$125,000 (1)
Rasmus Kupari	$100,000 (2)
Nils Lundkvist	$92,500 (1)
Devon Levi	$92,500 (5)
Aidan McDonough	$87,000 (5)
Logan Stankoven	$86,667 (5)
Jalen Luypen	$85,917 (1)
Kyle Clifford	$85,000 (1)
Isaiah George	$83,833 (3)
Elliot Desnoyers	$82,500 (5)
Jakob Pelletier	$80,000 (2)
Luke Witkowski	$80,000 (3)
Jayce Hawryluk	$80,000 (3)
Jonny Brodzinski	$80,000 (3)
Xavier Ouellet	$80,000 (3)
Max Willman	$79,000 (1)
Daniel O'Regan	$77,500 (4)
Chris Tierney	$77,500 (4)
Zac Dalpe	$77,500 (4)
Filip Lindberg	$77,500 (1)
Jacob Moverare	$77,500 (3)
Samuel Poulin	$77,500 (3)
Ivan Prosvetov	$77,500 (1)
Maxim Cajkovic	$77,500 (1)
Brendan Lemieux	$77,500 (4)
Adam Wilsby	$77,500 (1)
Dominik Kubalik	$77,500 (4)
Tomas Nosek	$77,500 (4)
Total Farm Players	32
Salary Commitment
Year 21 : $3,188,917
Year 22 : $2,145,000
Year 23 : $1,512,500
Year 24 : $813,667
Salary Average Commitment
Year 21 : $3,188,917
Year 22 : $2,145,000
Year 23 : $1,512,500
Year 24 : $813,667

Chicago Blackhawks

Arena Capacity - Ticket Price Attendance - %
Arena Name	United Center
Level 1:	6000 - $110 - 5,858 - 97.63%
Level 2:	5000 - $70 - 4,892 - 97.84%
Level 3:	2000 - $45 - 1,973 - 98.66%
Level 4:	6620 - $35 - 4,640 - 70.10%
Luxury :	880 - $260 - 865 - 98.25%
Total Capacity :	20500
Income
Home Games Left	13
Average Attendance - %	18,228 - 88.92%
Average Income per Game	$2,179,609
Year to Date Revenue	$61,029,051
Expense
Pro Players Total Salaries	$74,310,834
Farm Players Total Salaries	$2,743,416
Coaches Total Salaries	$1,900,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$46,625,426
Farm Year To Date Expenses	$1,748,501
Pro Salary Cap To Date	$46,029,819
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$28,334,917
Pro Remaining Season Days	47
Pro Expenses Per Days	$597,308
Pro Estimated Expenses	$28,073,476
Farm Remaining Season Days	49
Farm Expenses Per Days	$21,433
Farm Estimated Expenses	$1,050,217
Estimated Season Expenses	$29,123,693
Estimated Season Salary Cap	$73,748,962
Estimate Under Maximum Salary Cap of $95,500,000	$21,751,038
Estimate Over Minimum Salary Cap of $70,600,000	$3,148,962
Current Bank Account	$176,326,843
Projected Bank Account	$175,538,067

Pro Players Salaries
Brayden Point (1 Way Contract)	$9,500,000 (11)
Thomas Chabot (1 Way Contract)	$8,000,000 (6)
Trevor Zegras (1 Way Contract)	$5,750,000 (3)
Igor Shesterkin (1 Way Contract)	$5,666,667 (1)
Anton Lundell (1 Way Contract)	$5,000,000 (11)
Artem Zub (1 Way Contract)	$4,600,000 (5)
Alex Vlasic (1 Way Contract)	$4,600,000 (11)
Erik Gustafsson (1 Way Contract)	$3,900,000 (2)
Bowen Byram (1 Way Contract)	$3,850,000 (1)
Gabriel Vilardi (1 Way Contract)	$3,437,500 (1)
Kyle Palmieri (1 Way Contract)	$3,000,000 (2)
Brandon Halverson	$2,500,000 (3)
Alexandre Texier	$2,100,000 (3)
Nico Sturm (1 Way Contract)	$2,000,000 (1)
Mason Marchment	$2,000,000 (1)
Ryan Poehling	$1,900,000 (3)
Alexey Toropchenko	$1,250,000 (1)
Brett Leason	$1,050,000 (1)
Pavel Mintyukov	$918,333 (3)
Alex Laferriere	$875,000 (1)
Marco Rossi	$863,334 (1)
Dylan Coghlan	$775,000 (1)
Jonah Gadjovich (1 Way Contract)	$775,000 (4)
-1 Way Contract Salary Cap :	$775,000
Total Pro Players	23
Salary Commitment
Year 21 : $74,310,834
Year 22 : $52,543,333
Year 23 : $45,643,333
Year 24 : $32,475,000
Salary Average Commitment
Year 21 : $74,310,834
Year 22 : $52,543,333
Year 23 : $45,643,333
Year 24 : $32,475,000
Salary Cap with 1 Way Contract
Year 21 : $74,310,834
Year 22 : $52,543,333
Year 23 : $45,643,333
Year 24 : $32,475,000

Farm Players Salaries
Filip Zadina	$182,500 (2)
Lawrence Pilut	$150,000 (1)
Juuso Riikola	$150,000 (1)
Rafael Harvey-Pinard	$110,000 (1)
William Wallinder	$92,500 (3)
Jonatan Berggren	$92,500 (1)
Ryan Ufko	$92,500 (5)
Lukas Dragicevic	$92,333 (5)
Viktor Neuchev	$87,000 (3)
Tristan Lennox	$86,750 (3)
Alex Jefferies	$86,750 (1)
Hendrix Lapierre	$86,333 (1)
Hugo Ollas	$85,500 (3)
Jaydon Dureau	$84,167 (1)
James Malatesta	$84,167 (3)
Frank Nazar	$83,833 (5)
Judd Caufield	$83,750 (1)
Eemil Viro	$82,833 (1)
Sam Hentges	$77,500 (1)
Will Bitten	$77,500 (1)
Jake Wise	$77,500 (1)
Marcel Marcel	$77,500 (1)
Markus Niemelainen	$77,500 (1)
Jack Studnicka	$77,500 (1)
Nicolas Beaudin	$77,500 (1)
MacKenzie Entwistle	$77,500 (1)
Patrick Harper	$77,500 (1)
Nicholas Abruzzese	$77,500 (1)
Jack LaFontaine	$77,500 (1)
Shane Bowers	$77,500 (4)
Total Farm Players	30
Salary Commitment
Year 21 : $2,743,416
Year 22 : $964,583
Year 23 : $782,083
Year 24 : $346,166
Salary Average Commitment
Year 21 : $2,743,416
Year 22 : $964,583
Year 23 : $782,083
Year 24 : $346,166

Colorado Avalanche

Arena Capacity - Ticket Price Attendance - %
Arena Name	Ball Arena
Level 1:	6000 - $101 - 5,884 - 98.06%
Level 2:	5000 - $69 - 4,867 - 97.33%
Level 3:	2000 - $43 - 1,984 - 99.20%
Level 4:	3879 - $35 - 3,879 - 100.00%
Luxury :	930 - $230 - 914 - 98.26%
Total Capacity :	17809
Income
Home Games Left	14
Average Attendance - %	17,527 - 98.42%
Average Income per Game	$2,010,495
Year to Date Revenue	$54,283,357
Expense
Pro Players Total Salaries	$87,110,916
Farm Players Total Salaries	$2,439,007
Coaches Total Salaries	$1,900,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$55,269,441
Farm Year To Date Expenses	$1,486,985
Pro Salary Cap To Date	$54,673,781
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$28,146,926
Pro Remaining Season Days	47
Pro Expenses Per Days	$698,896
Pro Estimated Expenses	$32,848,112
Farm Remaining Season Days	49
Farm Expenses Per Days	$19,055
Farm Estimated Expenses	$933,695
Estimated Season Expenses	$33,781,807
Estimated Season Salary Cap	$87,167,513
Estimate Under Maximum Salary Cap of $95,500,000	$8,332,487
Estimate Over Minimum Salary Cap of $70,600,000	$16,567,513
Current Bank Account	$240,792,904
Projected Bank Account	$235,158,023

Pro Players Salaries
Mathew Barzal (1 Way Contract)	$9,150,000 (14)
Steven Stamkos (1 Way Contract)	$8,000,000 (7)
Anze Kopitar (1 Way Contract)	$7,500,000 (3)
Noah Hanifin (1 Way Contract)	$7,350,000 (16)
Tomas Hertl (1 Way Contract)	$6,750,000 (5)
Brandon Hagel (1 Way Contract)	$6,500,000 (15)
Charlie Coyle (1 Way Contract)	$5,250,000 (2)
Tom Wilson (1 Way Contract)	$5,166,667 (6)
Jakob Chychrun (1 Way Contract)	$4,600,000 (2)
Philip Broberg (1 Way Contract)	$4,580,917 (4)
-1 Way Contract Salary Cap :	$4,580,917
Patrick Kane (1 Way Contract)	$4,000,000 (1)
Alexandar Georgiev (1 Way Contract)	$3,400,000 (2)
Brayden McNabb	$2,850,000 (1)
Zach Whitecloud	$2,750,000 (2)
Pyotr Kochetkov	$2,000,000 (6)
Vincent Desharnais	$2,000,000 (1)
Jack McBain	$1,500,000 (2)
Derek Grant	$1,125,000 (4)
Alex Chiasson	$999,999 (2)
Ridly Greig	$863,333 (2)
Zach Bogosian	$775,000 (4)
Total Pro Players	21
Salary Commitment
Year 21 : $87,110,916
Year 22 : $78,260,916
Year 23 : $58,897,584
Year 24 : $51,397,584
Salary Average Commitment
Year 21 : $81,323,417
Year 22 : $72,473,417
Year 23 : $53,110,085
Year 24 : $45,610,085
Salary Cap with 1 Way Contract
Year 21 : $87,110,916
Year 22 : $78,260,916
Year 23 : $58,897,584
Year 24 : $51,397,584

Farm Players Salaries
Aku Raty	$135,000 (5)
Drew Helleson	$92,500 (1)
Aatu Raty	$92,500 (5)
Sampo Ranta	$92,500 (1)
Jonathan Lekkerimaki	$91,833 (5)
Matt Maggio	$87,000 (4)
Jayden Grubbe	$86,750 (4)
Maxwell Crozier	$86,750 (3)
Chase Stillman	$86,333 (4)
Tyce Thompson	$85,000 (3)
Isaiah Saville	$84,967 (1)
Rory Kerins	$84,667 (2)
Mason Millman	$81,833 (1)
Brandon Coe	$81,373 (1)
Nikolas Matinpalo	$80,167 (5)
Samuel Bolduc	$80,000 (1)
Fedor Gordeev	$79,167 (1)
Gabriel Fortier	$78,167 (1)
Alex Goligoski	$77,500 (1)
Philippe Desrosiers	$77,500 (4)
Benjamin King	$77,500 (1)
Justin Holl	$77,500 (3)
Cam Dineen	$77,500 (3)
Michal Teply	$77,500 (4)
Travis Boyd	$77,500 (1)
Anatoli Golyshev	$77,500 (1)
Joel L'Esperance	$77,500 (1)
Markus Ruusu	$77,500 (2)
Gage Goncalves	$77,500 (2)
Total Farm Players	29
Salary Commitment
Year 21 : $2,439,007
Year 22 : $1,381,000
Year 23 : $1,141,333
Year 24 : $814,583
Salary Average Commitment
Year 21 : $2,439,007
Year 22 : $1,381,000
Year 23 : $1,141,333
Year 24 : $814,583

Columbus Blue Jackets

Columbus Blue Jackets is over or under the salary cap!

Arena Capacity - Ticket Price Attendance - %
Arena Name	Nationwide Arena
Level 1:	6000 - $180 - 4,200 - 70.00%
Level 2:	5000 - $145 - 3,500 - 70.00%
Level 3:	2000 - $75 - 1,400 - 70.00%
Level 4:	4204 - $55 - 2,945 - 70.04%
Luxury :	940 - $400 - 658 - 70.00%
Total Capacity :	18144
Income
Home Games Left	14
Average Attendance - %	12,703 - 70.01%
Average Income per Game	$2,672,539
Year to Date Revenue	$72,158,566
Expense
Pro Players Total Salaries	$62,665,408
Farm Players Total Salaries	$2,468,868
Coaches Total Salaries	$950,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$39,535,240
Farm Year To Date Expenses	$1,556,721
Pro Salary Cap To Date	$38,939,648
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$37,415,553
Pro Remaining Season Days	47
Pro Expenses Per Days	$504,884
Pro Estimated Expenses	$23,729,548
Farm Remaining Season Days	49
Farm Expenses Per Days	$19,288
Farm Estimated Expenses	$945,112
Estimated Season Expenses	$24,674,660
Estimated Season Salary Cap	$62,314,863
Estimate Under Maximum Salary Cap of $95,500,000	$33,185,137
Estimate Over Minimum Salary Cap of $70,600,000	-$8,285,137
Current Bank Account	$439,468,639
Projected Bank Account	$452,209,532

Pro Players Salaries
Owen Power (1 Way Contract)	$8,350,000 (14)
Torey Krug (1 Way Contract)	$6,500,000 (6)
Quinton Byfield (1 Way Contract)	$6,250,000 (10)
Jonas Brodin (1 Way Contract)	$6,000,000 (8)
Brock Nelson (1 Way Contract)	$6,000,000 (2)
Jordan Binnington (1 Way Contract)	$6,000,000 (6)
Nick Schmaltz (1 Way Contract)	$5,850,000 (4)
Pierre Engvall (1 Way Contract)	$3,000,000 (11)
Jordan Greenway (1 Way Contract)	$3,000,000 (2)
Isac Lundestrom	$1,500,000 (2)
Jesse Puljujarvi	$1,339,575 (2)
Juraj Slafkovsky	$950,000 (1)
Tyler Boucher	$863,333 (4)
Justus Annunen	$837,500 (4)
Matthew Kessel	$800,000 (3)
Phil Di Giuseppe	$775,000 (4)
Tanner Laczynski	$775,000 (4)
Dillon Heatherington (1 Way Contract)	$775,000 (3)
Justin Braun	$775,000 (3)
Mark Giordano	$775,000 (3)
Max Gildon	$775,000 (3)
Spencer Smallman	$775,000 (4)
Total Pro Players	22
Salary Commitment
Year 21 : $62,665,408
Year 22 : $61,715,408
Year 23 : $49,875,833
Year 24 : $45,975,833
Salary Average Commitment
Year 21 : $62,665,408
Year 22 : $61,715,408
Year 23 : $49,875,833
Year 24 : $45,975,833
Salary Cap with 1 Way Contract
Year 21 : $62,665,408
Year 22 : $61,715,408
Year 23 : $49,875,833
Year 24 : $45,975,833

Farm Players Salaries
Arttu Ruotsalainen	$150,000 (1)
Alex Cotton	$100,000 (1)
Johan Sodergran	$100,000 (1)
Samuel Laberge	$92,500 (3)
Paul Ludwinski	$90,000 (5)
Mikael Pyyhtia	$89,750 (2)
Trevor Kuntar	$86,750 (2)
Evan Nause	$86,417 (3)
Mikey Milne	$86,167 (1)
Tyler Angle	$85,033 (1)
Riley Kidney	$83,667 (4)
Topias Vilen	$83,667 (4)
Daniel Zhilkin	$83,167 (4)
Jakub Brebenec	$82,833 (4)
Artem Grushnikov	$81,417 (4)
Matthew Hellickson	$80,000 (1)
Veeti Vainio	$77,500 (3)
Antoine Bibeau	$77,500 (2)
Milos Kelemen	$77,500 (1)
Brandon Biro	$77,500 (3)
Bear Hughes	$77,500 (1)
Louis Domingue	$77,500 (2)
Keean Washkurak	$77,500 (1)
Simon Lundmark	$77,500 (2)
Maksim Sushko	$77,500 (1)
Mattias Norlinder	$77,500 (4)
Andre Lee	$77,500 (4)
Keith Kinkaid	$77,500 (3)
Derrick Pouliot	$77,500 (3)
Total Farm Players	29
Salary Commitment
Year 21 : $2,468,868
Year 22 : $1,557,668
Year 23 : $1,148,668
Year 24 : $659,751
Salary Average Commitment
Year 21 : $2,468,868
Year 22 : $1,557,668
Year 23 : $1,148,668
Year 24 : $659,751

Dallas Stars

Arena Capacity - Ticket Price Attendance - %
Arena Name	American Airlines Center
Level 1:	6000 - $100 - 5,899 - 98.31%
Level 2:	5000 - $60 - 4,920 - 98.41%
Level 3:	2032 - $40 - 2,013 - 99.06%
Level 4:	4550 - $25 - 4,463 - 98.08%
Luxury :	950 - $200 - 903 - 95.07%
Total Capacity :	18532
Income
Home Games Left	14
Average Attendance - %	18,197 - 98.19%
Average Income per Game	$1,859,626
Year to Date Revenue	$50,209,914
Expense
Pro Players Total Salaries	$71,375,000
Farm Players Total Salaries	$2,337,583
Coaches Total Salaries	$950,000
Luxury Taxe Total	$0
Special Salary Cap Value	$3,800,000
Pro Year To Date Expenses	$45,315,931
Farm Year To Date Expenses	$1,439,590
Pro Salary Cap To Date	$44,720,271
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$26,034,770
Pro Remaining Season Days	47
Pro Expenses Per Days	$574,008
Pro Estimated Expenses	$26,978,376
Farm Remaining Season Days	49
Farm Expenses Per Days	$18,262
Farm Estimated Expenses	$894,838
Estimated Season Expenses	$27,873,214
Estimated Season Salary Cap	$75,144,267
Estimate Under Maximum Salary Cap of $95,500,000	$20,355,733
Estimate Over Minimum Salary Cap of $70,600,000	$4,544,267
Current Bank Account	$96,618,930
Projected Bank Account	$94,780,486

Pro Players Salaries
Jacob Trouba (1 Way Contract)	$8,000,000 (3)
Josh Norris (1 Way Contract)	$7,950,000 (11)
Connor Clifton (1 Way Contract)	$6,300,000 (2)
Egor Zamula (1 Way Contract)	$6,250,000 (2)
Alex Iafallo (1 Way Contract)	$4,000,000 (1)
Thomas Harley (1 Way Contract)	$4,000,000 (2)
Steven Fogarty (1 Way Contract)	$3,939,999 (1)
Austin Wagner (1 Way Contract)	$3,700,000 (1)
-1 Way Contract Salary Cap :	$3,700,000
Zachary Leslie (1 Way Contract)	$3,700,000 (1)
-1 Way Contract Salary Cap :	$3,700,000
Laurent Dauphin (1 Way Contract)	$3,480,000 (1)
Mike Hoffman (1 Way Contract)	$3,480,000 (1)
Kirby Dach (1 Way Contract)	$3,362,500 (3)
Mackenzie Blackwood	$2,350,000 (1)
Oskar Sundqvist	$2,000,000 (1)
Lukas Reichel	$1,200,000 (2)
Brock Faber	$925,000 (2)
Zachary Fucale	$900,000 (1)
Mason McTavish	$894,167 (2)
Simon Edvinsson	$894,167 (4)
Tyson Foerster	$863,334 (2)
Jake Neighbours	$835,833 (1)
Jacob Bryson	$800,000 (1)
Vinni Lettieri	$775,000 (1)
Nikita Soshnikov	$775,000 (1)
Total Pro Players	24
Salary Commitment
Year 21 : $71,375,000
Year 22 : $40,639,168
Year 23 : $20,206,667
Year 24 : $8,844,167
Salary Average Commitment
Year 21 : $71,375,000
Year 22 : $40,639,168
Year 23 : $20,206,667
Year 24 : $8,844,167
Salary Cap with 1 Way Contract
Year 21 : $71,375,000
Year 22 : $40,639,168
Year 23 : $20,206,667
Year 24 : $8,844,167

Farm Players Salaries
Cole McWard	$125,000 (2)
Landon Slaggert	$95,000 (5)
Stephen Halliday	$95,000 (3)
Alexi Kolosov	$92,500 (3)
Drew Commesso	$92,500 (4)
Marco Kasper	$91,833 (4)
Joakim Kemell	$91,833 (4)
Joel Blomqvist	$88,667 (4)
Daniel Torgersson	$86,750 (2)
Ville Ottavainen	$86,750 (4)
Zachary Bolduc	$86,333 (4)
Noel Gunler	$86,250 (2)
Cross Hanas	$85,917 (2)
Alexander Kisakov	$85,917 (2)
Gavin White	$85,750 (4)
Zach Dean	$85,250 (4)
Josh Bloom	$83,667 (4)
Donovan Sebrango	$82,833 (2)
Daemon Hunt	$82,833 (2)
Vincent Iorio	$81,417 (4)
Roman Schmidt	$80,583 (3)
Mikhail Abramov	$77,500 (1)
Andrew Poturalski	$77,500 (2)
Liam Ohgren	$77,500 (3)
Anders Bjork	$77,500 (2)
Jack Gorniak	$77,500 (1)
Riley Nash	$77,500 (1)
Total Farm Players	27
Salary Commitment
Year 21 : $2,337,583
Year 22 : $2,105,083
Year 23 : $1,314,583
Year 24 : $969,000
Salary Average Commitment
Year 21 : $2,337,583
Year 22 : $2,105,083
Year 23 : $1,314,583
Year 24 : $969,000

Detroit Red Wings

Arena Capacity - Ticket Price Attendance - %
Arena Name	Little Caesars Arena
Level 1:	6000 - $193 - 4,200 - 70.00%
Level 2:	5000 - $97 - 3,646 - 72.91%
Level 3:	2000 - $64 - 1,436 - 71.81%
Level 4:	5665 - $56 - 3,966 - 70.01%
Luxury :	850 - $302 - 680 - 79.99%
Total Capacity :	19515
Income
Home Games Left	14
Average Attendance - %	13,928 - 71.37%
Average Income per Game	$2,508,528
Year to Date Revenue	$67,730,248
Expense
Pro Players Total Salaries	$77,934,997
Farm Players Total Salaries	$3,334,833
Coaches Total Salaries	$950,000
Luxury Taxe Total	$0
Special Salary Cap Value	$5,262,500
Pro Year To Date Expenses	$49,385,809
Farm Year To Date Expenses	$2,065,459
Pro Salary Cap To Date	$48,790,216
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$35,119,388
Pro Remaining Season Days	47
Pro Expenses Per Days	$626,071
Pro Estimated Expenses	$29,425,337
Farm Remaining Season Days	49
Farm Expenses Per Days	$26,053
Farm Estimated Expenses	$1,276,597
Estimated Season Expenses	$30,701,934
Estimated Season Salary Cap	$83,123,720
Estimate Under Maximum Salary Cap of $95,500,000	$12,376,280
Estimate Over Minimum Salary Cap of $70,600,000	$12,523,720
Current Bank Account	$75,411,519
Projected Bank Account	$79,828,973

Pro Players Salaries
Adam Erne (1 Way Contract)	$15,500,000 (1)
Darnell Nurse (1 Way Contract)	$9,250,000 (4)
Semyon Varlamov (1 Way Contract)	$6,000,000 (2)
Erik Cernak (1 Way Contract)	$5,200,000 (14)
Nikita Zadorov (1 Way Contract)	$5,000,000 (8)
Trevor Moore (1 Way Contract)	$4,200,000 (6)
Parker Kelly (1 Way Contract)	$3,750,000 (2)
Jake Walman (1 Way Contract)	$3,400,000 (2)
Jordan Martinook (1 Way Contract)	$3,050,000 (5)
Eetu Luostarinen (1 Way Contract)	$3,000,000 (4)
Mark Jankowski	$2,999,999 (2)
Nicolas Aube-Kubel	$2,999,999 (2)
Joel Kiviranta	$2,999,999 (2)
Nino Niederreiter (1 Way Contract)	$2,960,000 (5)
Jake Bean	$1,750,000 (2)
Kevin Stenlund	$1,200,000 (2)
Jimmy Vesey	$800,000 (2)
Travis Dermott	$775,000 (2)
Daniil Chechelev	$775,000 (1)
Josh Leivo	$775,000 (1)
Jesper Boqvist	$775,000 (1)
Calvin Pickard	$775,000 (1)
Total Pro Players	22
Salary Commitment
Year 21 : $77,934,997
Year 22 : $59,334,997
Year 23 : $32,660,000
Year 24 : $32,660,000
Salary Average Commitment
Year 21 : $76,164,997
Year 22 : $57,564,997
Year 23 : $30,890,000
Year 24 : $30,890,000
Salary Cap with 1 Way Contract
Year 21 : $77,934,997
Year 22 : $59,334,997
Year 23 : $32,660,000
Year 24 : $32,660,000

Farm Players Salaries
Philippe Myers	$300,000 (2)
Alex Barre-Boulet	$300,000 (4)
Klim Kostin	$200,000 (1)
Pierrick Dube	$112,500 (3)
Mitchell Weeks	$95,000 (4)
Arttu Hyry	$95,000 (4)
Wyatt Aamodt	$95,000 (4)
Justin Hryckowian	$95,000 (4)
Jeff Malott	$95,000 (4)
Jack Millar	$95,000 (4)
Avery Hayes	$95,000 (4)
Nico Myatovic	$95,000 (2)
Isak Rosen	$89,417 (4)
Victor Mancini	$87,000 (3)
Ryan O'Rourke	$85,583 (1)
Maximus Wanner	$82,833 (4)
Brian Halonen	$77,500 (3)
Riley Barber	$77,500 (1)
Taylor Ward	$77,500 (3)
Ian Mitchell	$77,500 (1)
Nate Schnarr	$77,500 (1)
Tommy Miller	$77,500 (3)
Jimmy Huntington	$77,500 (3)
Peetro Seppala	$77,500 (3)
Nick Swaney	$77,500 (1)
Ethen Frank	$77,500 (3)
Michael Dipietro	$77,500 (1)
Alex Limoges	$77,500 (3)
Philip Kemp	$77,500 (2)
Keaton Thompson	$77,500 (1)
Kole Lind	$77,500 (1)
Kaden Fulcher	$77,500 (1)
Anthony Angello	$77,500 (1)
Total Farm Players	33
Salary Commitment
Year 21 : $3,334,833
Year 22 : $2,351,750
Year 23 : $1,879,250
Year 24 : $1,137,250
Salary Average Commitment
Year 21 : $3,334,833
Year 22 : $2,351,750
Year 23 : $1,879,250
Year 24 : $1,137,250

Edmonton Oilers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Rogers Place
Level 1:	6000 - $200 - 4,200 - 70.00%
Level 2:	5000 - $150 - 3,500 - 70.00%
Level 3:	2000 - $100 - 1,400 - 70.00%
Level 4:	4507 - $75 - 3,155 - 70.00%
Luxury :	840 - $400 - 588 - 70.00%
Total Capacity :	18347
Income
Home Games Left	14
Average Attendance - %	12,843 - 70.00%
Average Income per Game	$2,945,469
Year to Date Revenue	$79,527,663
Expense
Pro Players Total Salaries	$66,095,834
Farm Players Total Salaries	$2,401,467
Coaches Total Salaries	$1,900,000
Luxury Taxe Total	$0
Special Salary Cap Value	$9,500,000
Pro Year To Date Expenses	$41,913,064
Farm Year To Date Expenses	$1,484,914
Pro Salary Cap To Date	$41,317,408
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$41,236,566
Pro Remaining Season Days	47
Pro Expenses Per Days	$532,110
Pro Estimated Expenses	$25,009,170
Farm Remaining Season Days	49
Farm Expenses Per Days	$18,761
Farm Estimated Expenses	$919,289
Estimated Season Expenses	$25,928,459
Estimated Season Salary Cap	$75,472,198
Estimate Under Maximum Salary Cap of $95,500,000	$20,027,802
Estimate Over Minimum Salary Cap of $70,600,000	$4,872,198
Current Bank Account	$342,414,692
Projected Bank Account	$357,722,799

Pro Players Salaries
Jake Sanderson (1 Way Contract)	$8,050,000 (15)
John Gibson (1 Way Contract)	$6,400,000 (5)
Casey Mittelstadt (1 Way Contract)	$5,750,000 (5)
Joel Farabee (1 Way Contract)	$5,000,000 (7)
Alexandre Carrier (1 Way Contract)	$5,000,000 (3)
Dougie Hamilton (1 Way Contract)	$4,500,000 (8)
Dawson Mercer (1 Way Contract)	$4,000,000 (6)
Jake Oettinger (1 Way Contract)	$4,000,000 (1)
Cody Ceci (1 Way Contract)	$3,500,001 (4)
Anthony Mantha (1 Way Contract)	$3,500,000 (2)
Tyler Myers (1 Way Contract)	$3,000,000 (6)
Noah Cates	$2,625,000 (1)
Morgan Geekie	$2,000,000 (1)
Kent Johnson	$1,800,000 (6)
Logan Cooley	$950,000 (4)
Lucas Raymond	$925,000 (1)
William Eklund	$894,167 (2)
Cayden Primeau	$890,000 (2)
Conor Geekie	$886,666 (4)
Arthur Kaliyev	$825,000 (2)
Jaycob Megna	$800,000 (3)
Joel Edmundson	$800,000 (3)
Total Pro Players	22
Salary Commitment
Year 21 : $66,095,834
Year 22 : $56,545,834
Year 23 : $50,436,667
Year 24 : $43,836,667
Salary Average Commitment
Year 21 : $63,027,084
Year 22 : $53,477,084
Year 23 : $47,417,917
Year 24 : $40,817,917
Salary Cap with 1 Way Contract
Year 21 : $66,095,834
Year 22 : $56,545,834
Year 23 : $50,436,667
Year 24 : $43,836,667

Farm Players Salaries
Nolan Patrick	$120,000 (1)
Rutger McGroarty	$95,000 (6)
Gavin Brindley	$95,000 (5)
Hunter McDonald	$95,000 (3)
Matt Savoie	$92,500 (5)
David Jiricek	$91,833 (4)
Nick Lardis	$89,667 (5)
Luca Cagnoni	$89,500 (6)
Serron Noel	$89,417 (1)
Kristian Vesalainen	$89,417 (1)
Brad Lambert	$88,667 (5)
Fabian Lysell	$86,333 (3)
Brandt Clarke	$86,333 (5)
Jesper Vikman	$85,800 (3)
Olof Lindbom	$85,500 (1)
Francesco Pinelli	$84,500 (3)
Martin Chromiak	$82,000 (1)
Bokondji Imama	$80,000 (3)
Hardy Haman Aktell	$77,500 (1)
Jonathan Gruden	$77,500 (3)
Jett Woo	$77,500 (1)
Jan Bednar	$77,500 (1)
Maxime Lajoie	$77,500 (1)
Victor Mete	$77,500 (1)
Kyle Capobianco	$77,500 (3)
Tyler Benson	$77,500 (2)
Dmitri Samorukov	$77,500 (1)
Drake Caggiula	$77,500 (2)
Total Farm Players	28
Salary Commitment
Year 21 : $2,401,467
Year 22 : $1,470,133
Year 23 : $1,315,133
Year 24 : $728,500
Salary Average Commitment
Year 21 : $2,401,467
Year 22 : $1,470,133
Year 23 : $1,315,133
Year 24 : $728,500

Florida Panthers

Arena Capacity - Ticket Price Attendance - %
Arena Name	BBT Center
Level 1:	6000 - $100 - 5,874 - 97.90%
Level 2:	5000 - $60 - 4,950 - 99.01%
Level 3:	2000 - $40 - 1,979 - 98.95%
Level 4:	5330 - $24 - 4,554 - 85.44%
Luxury :	920 - $200 - 901 - 97.89%
Total Capacity :	19250
Income
Home Games Left	14
Average Attendance - %	18,258 - 94.85%
Average Income per Game	$1,866,961
Year to Date Revenue	$50,407,941
Expense
Pro Players Total Salaries	$75,691,666
Farm Players Total Salaries	$2,279,250
Coaches Total Salaries	$950,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$48,053,093
Farm Year To Date Expenses	$1,406,753
Pro Salary Cap To Date	$47,457,512
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$26,137,451
Pro Remaining Season Days	47
Pro Expenses Per Days	$608,267
Pro Estimated Expenses	$28,588,549
Farm Remaining Season Days	49
Farm Expenses Per Days	$17,807
Farm Estimated Expenses	$872,543
Estimated Season Expenses	$29,461,092
Estimated Season Salary Cap	$75,691,728
Estimate Under Maximum Salary Cap of $95,500,000	$19,808,272
Estimate Over Minimum Salary Cap of $70,600,000	$5,091,728
Current Bank Account	$55,335,751
Projected Bank Account	$52,012,110

Pro Players Salaries
Sergei Bobrovsky (1 Way Contract)	$10,000,000 (4)
Tyler Seguin (1 Way Contract)	$9,850,000 (6)
Seth Jones (1 Way Contract)	$9,500,000 (3)
MacKenzie Weegar (1 Way Contract)	$6,250,000 (14)
Travis Sanheim (1 Way Contract)	$6,250,000 (5)
Jaden Schwartz (1 Way Contract)	$5,500,000 (4)
Yanni Gourde (1 Way Contract)	$5,166,666 (2)
Jason Zucker (1 Way Contract)	$4,750,000 (4)
Mikey Anderson (1 Way Contract)	$4,125,000 (14)
Scott Mayfield (1 Way Contract)	$3,500,000 (12)
Dan Vladar	$2,200,000 (2)
Andreas Englund	$1,250,000 (3)
Christian Fischer	$1,125,000 (2)
Mitchell Chaffee	$800,000 (3)
Cole Smith	$775,000 (3)
Noel Acciari	$775,000 (3)
Ryan Lomberg	$775,000 (3)
Kevin Labanc (1 Way Contract)	$775,000 (2)
Sam Carrick	$775,000 (3)
Scott Harrington	$775,000 (3)
Samuel Blais	$775,000 (3)
Total Pro Players	21
Salary Commitment
Year 21 : $75,691,666
Year 22 : $75,691,666
Year 23 : $66,425,000
Year 24 : $50,225,000
Salary Average Commitment
Year 21 : $69,773,204
Year 22 : $69,773,204
Year 23 : $60,506,538
Year 24 : $45,856,538
Salary Cap with 1 Way Contract
Year 21 : $75,691,666
Year 22 : $75,691,666
Year 23 : $66,425,000
Year 24 : $50,225,000

Farm Players Salaries
Ben Meyers	$95,000 (5)
Leo Loof	$86,750 (4)
Stanislav Svozil	$82,500 (4)
Matthew Berlin	$77,500 (3)
Jesper Froden	$77,500 (3)
Angus Crookshank	$77,500 (2)
Anthony Richard	$77,500 (3)
Austin Osmanski	$77,500 (3)
Christian Wolanin	$77,500 (3)
Austin Strand	$77,500 (3)
Callahan Burke	$77,500 (1)
Mason Primeau	$77,500 (3)
Grant Hutton	$77,500 (3)
Hayden Hodgson	$77,500 (3)
Jiri Smejkal	$77,500 (3)
Dustin Tokarski	$77,500 (3)
Joel Teasdale	$77,500 (3)
Nick DeSimone	$77,500 (3)
Hunter Drew	$77,500 (3)
Wade Allison	$77,500 (3)
Waltteri Merela	$77,500 (3)
Matthew Wedman	$77,500 (4)
Turner Elson	$77,500 (4)
Jack Malone	$77,500 (4)
Adam Brooks	$77,500 (3)
Cole Fonstad	$77,500 (2)
Kole Sherwood	$77,500 (3)
Michael Hutchinson	$77,500 (1)
Nick Ritchie	$77,500 (3)
Total Farm Players	29
Salary Commitment
Year 21 : $2,279,250
Year 22 : $2,124,250
Year 23 : $1,969,250
Year 24 : $496,750
Salary Average Commitment
Year 21 : $1,659,250
Year 22 : $1,504,250
Year 23 : $1,349,250
Year 24 : $496,750

Los Angeles Kings

Arena Capacity - Ticket Price Attendance - %
Arena Name	Staples Center
Level 1:	6000 - $136 - 5,732 - 95.53%
Level 2:	5000 - $73 - 4,769 - 95.39%
Level 3:	2000 - $44 - 1,959 - 97.94%
Level 4:	4300 - $33 - 4,101 - 95.38%
Luxury :	930 - $251 - 888 - 95.49%
Total Capacity :	18230
Income
Home Games Left	14
Average Attendance - %	17,449 - 95.72%
Average Income per Game	$2,342,459
Year to Date Revenue	$63,246,406
Expense
Pro Players Total Salaries	$77,702,666
Farm Players Total Salaries	$2,498,001
Coaches Total Salaries	$950,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$49,184,841
Farm Year To Date Expenses	$1,553,863
Pro Salary Cap To Date	$48,589,181
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$32,794,433
Pro Remaining Season Days	47
Pro Expenses Per Days	$624,228
Pro Estimated Expenses	$29,338,716
Farm Remaining Season Days	49
Farm Expenses Per Days	$19,516
Farm Estimated Expenses	$956,284
Estimated Season Expenses	$30,295,000
Estimated Season Salary Cap	$77,573,517
Estimate Under Maximum Salary Cap of $95,500,000	$17,926,483
Estimate Over Minimum Salary Cap of $70,600,000	$6,973,517
Current Bank Account	$137,729,552
Projected Bank Account	$140,228,985

Pro Players Salaries
Cam Atkinson (1 Way Contract)	$8,875,000 (2)
Sean Couturier (1 Way Contract)	$7,750,000 (3)
Jake Guentzel (1 Way Contract)	$7,045,000 (6)
Brad Marchand (1 Way Contract)	$6,125,000 (2)
Philipp Grubauer (1 Way Contract)	$5,900,000 (6)
Adam Pelech (1 Way Contract)	$5,750,000 (9)
Jonathan Marchessault (1 Way Contract)	$5,500,000 (10)
Ondrej Palat (1 Way Contract)	$5,300,000 (2)
Robin Lehner (1 Way Contract)	$5,000,000 (2)
-1 Way Contract Salary Cap :	$5,000,000
Barclay Goodrow (1 Way Contract)	$3,641,667 (5)
Ivan Fedotov (1 Way Contract)	$3,275,000 (3)
Tye Kartye	$2,999,999 (2)
Josh Archibald	$1,541,000 (1)
Sam Malinski	$1,500,000 (2)
Peyton Krebs	$1,450,000 (4)
Scott Perunovich	$1,150,000 (2)
Ben Hutton	$975,000 (1)
Kaedan Korczak	$825,000 (4)
Anton Stralman	$775,000 (4)
Connor Mackey	$775,000 (3)
Brett Ritchie	$775,000 (1)
Dominic Toninato	$775,000 (2)
Total Pro Players	22
Salary Commitment
Year 21 : $77,702,666
Year 22 : $74,411,666
Year 23 : $42,686,667
Year 24 : $30,886,667
Salary Average Commitment
Year 21 : $76,707,666
Year 22 : $73,416,666
Year 23 : $41,691,667
Year 24 : $29,891,667
Salary Cap with 1 Way Contract
Year 21 : $77,702,666
Year 22 : $74,411,666
Year 23 : $42,686,667
Year 24 : $30,886,667

Farm Players Salaries
Dillon Dube	$230,000 (1)
Vadin Zherenko	$84,667 (5)
Karel Plasek	$84,667 (1)
Brett Harrison	$83,667 (3)
Dmitri Semykin	$77,500 (4)
Connor Hobbs	$77,500 (2)
Buddy Robinson	$77,500 (2)
Givani Smith	$77,500 (2)
Mason Geertsen	$77,500 (4)
Alexandre Fortin	$77,500 (2)
Chase Lang	$77,500 (2)
Aleksi Heponiemi	$77,500 (2)
Jean-Sebastien Dea	$77,500 (2)
Blake Hillman	$77,500 (2)
Mitchell Hoelscher	$77,500 (4)
Dawson Barteaux	$77,500 (4)
Josh Anderson (D)	$77,500 (1)
Cole Bardreau	$77,500 (1)
Aaron Dell	$77,500 (4)
Jack Becker	$77,500 (2)
Hubert Labrie	$77,500 (4)
Cole Krygier	$77,500 (4)
Jasper Weatherby	$77,500 (2)
Ryan Murray	$77,500 (4)
Kyle Jackson	$77,500 (1)
Rem Pitlick	$77,500 (4)
Axel Jonsson-Fjallby	$77,500 (4)
Nolan Stevens	$77,500 (2)
Dennis Cholowski	$77,500 (4)
Cory Conacher	$77,500 (4)
Total Farm Players	30
Salary Commitment
Year 21 : $2,498,001
Year 22 : $1,950,834
Year 23 : $1,098,334
Year 24 : $1,014,667
Salary Average Commitment
Year 21 : $2,498,001
Year 22 : $1,950,834
Year 23 : $1,098,334
Year 24 : $1,014,667

Minnesota Wild

Arena Capacity - Ticket Price Attendance - %
Arena Name	Xcel Energy Center
Level 1:	6000 - $200 - 4,200 - 70.00%
Level 2:	5000 - $92 - 3,900 - 78.00%
Level 3:	2000 - $65 - 1,434 - 71.68%
Level 4:	4014 - $59 - 2,810 - 70.00%
Luxury :	940 - $320 - 670 - 71.31%
Total Capacity :	17954
Income
Home Games Left	14
Average Attendance - %	13,014 - 72.48%
Average Income per Game	$2,491,682
Year to Date Revenue	$67,275,414
Expense
Pro Players Total Salaries	$94,469,429
Farm Players Total Salaries	$3,522,028
Coaches Total Salaries	$950,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$59,826,463
Farm Year To Date Expenses	$2,168,879
Pro Salary Cap To Date	$59,230,803
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$34,883,548
Pro Remaining Season Days	47
Pro Expenses Per Days	$757,297
Pro Estimated Expenses	$35,592,959
Farm Remaining Season Days	49
Farm Expenses Per Days	$27,516
Farm Estimated Expenses	$1,348,284
Estimated Season Expenses	$36,941,243
Estimated Season Salary Cap	$94,469,382
Estimate Under Maximum Salary Cap of $95,500,000	$1,030,618
Estimate Over Minimum Salary Cap of $70,600,000	$23,869,382
Current Bank Account	$220,269,339
Projected Bank Account	$218,211,644

Pro Players Salaries
Artemi Panarin (1 Way Contract)	$11,642,860 (4)
Matthew Tkachuk (1 Way Contract)	$9,500,000 (11)
Jared Spurgeon (1 Way Contract)	$7,575,000 (3)
Claude Giroux (1 Way Contract)	$6,500,000 (1)
Kris Letang (1 Way Contract)	$6,100,000 (5)
Tyler Toffoli (1 Way Contract)	$6,000,000 (8)
Bryan Rust (1 Way Contract)	$5,125,000 (4)
Juuse Saros (1 Way Contract)	$5,000,000 (2)
Drake Batherson (1 Way Contract)	$4,975,000 (6)
Pierre-Luc Dubois (1 Way Contract)	$4,250,000 (6)
Ryan Hartman (1 Way Contract)	$4,000,000 (5)
Filip Gustavsson (1 Way Contract)	$3,600,000 (2)
Ryan Graves (1 Way Contract)	$3,550,000 (2)
William Borgen (1 Way Contract)	$3,300,000 (3)
Carson Soucy (1 Way Contract)	$3,250,000 (2)
Yakov Trenin (1 Way Contract)	$3,076,072 (4)
Frank Vatrano (1 Way Contract)	$2,445,500 (2)
Juuso Valimaki	$2,000,000 (4)
Mike McCarron	$980,000 (2)
JT Compher	$800,000 (1)
Callan Foote	$800,000 (1)
Total Pro Players	21
Salary Commitment
Year 21 : $94,469,429
Year 22 : $86,369,429
Year 23 : $67,543,929
Year 24 : $56,668,929
Salary Average Commitment
Year 21 : $94,469,429
Year 22 : $86,369,429
Year 23 : $67,543,929
Year 24 : $56,668,929
Salary Cap with 1 Way Contract
Year 21 : $94,469,429
Year 22 : $86,369,429
Year 23 : $67,543,929
Year 24 : $56,668,929

Farm Players Salaries
Isaac Poulter	$125,000 (3)
Parker Ford	$125,000 (3)
Damien Giroux	$125,000 (2)
Blade Jenkins	$125,000 (2)
Alexandre Doucet	$125,000 (3)
Isaac Ratcliffe	$100,000 (2)
Jermaine Loewen	$100,000 (2)
Jake Livingstone	$100,000 (3)
Adam Klapka	$100,000 (3)
Tyler Wall	$100,000 (2)
Nikita Tolopilo	$100,000 (3)
Haydn Fleury	$95,000 (4)
Carson Meyer	$92,500 (4)
Tyler Madden	$92,500 (4)
Ty Smith	$92,500 (4)
Michael Karow	$92,500 (4)
Tyler Kleven	$91,667 (2)
Jacob Lucchini	$90,000 (3)
Uvis Balinskis	$90,000 (3)
Eetu Liukas	$86,750 (1)
Gavin Hain	$86,583 (5)
Noah Warren	$86,500 (3)
Tyrel Bauer	$85,000 (2)
Ethan Samson	$84,667 (3)
Samuel Savoie	$84,667 (3)
Grant Mismash	$84,250 (1)
Daylan Kuefler	$84,000 (3)
Tanner Dickinson	$82,667 (1)
Greg Meireles	$82,611 (5)
Justin Robidas	$82,500 (2)
Matthew Phillips	$82,500 (4)
Jack Matier	$80,167 (3)
Miles Wood	$80,000 (1)
Patrick Guay	$77,500 (1)
Marat Khusnutdinov	$77,500 (1)
Josh Mahura	$77,500 (1)
Brandon Baddock	$77,500 (1)
Arnaud Durandeau	$77,500 (1)
Total Farm Players	38
Salary Commitment
Year 21 : $3,522,029
Year 22 : $2,800,862
Year 23 : $1,991,695
Year 24 : $716,694
Salary Average Commitment
Year 21 : $3,522,029
Year 22 : $2,800,862
Year 23 : $1,991,695
Year 24 : $716,694

Montreal Canadiens

Arena Capacity - Ticket Price Attendance - %
Arena Name	Bell Centre
Level 1:	6000 - $200 - 4,200 - 70.00%
Level 2:	5000 - $125 - 3,500 - 70.00%
Level 3:	2000 - $75 - 1,400 - 70.00%
Level 4:	7402 - $40 - 5,181 - 69.99%
Luxury :	900 - $380 - 630 - 70.00%
Total Capacity :	21302
Income
Home Games Left	14
Average Attendance - %	14,911 - 70.00%
Average Income per Game	$2,725,419
Year to Date Revenue	$73,586,313
Expense
Pro Players Total Salaries	$80,232,023
Farm Players Total Salaries	$2,552,060
Coaches Total Salaries	$950,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$50,819,895
Farm Year To Date Expenses	$1,582,967
Pro Salary Cap To Date	$50,224,235
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$38,155,866
Pro Remaining Season Days	47
Pro Expenses Per Days	$644,302
Pro Estimated Expenses	$30,282,194
Farm Remaining Season Days	49
Farm Expenses Per Days	$19,938
Farm Estimated Expenses	$976,962
Estimated Season Expenses	$31,259,156
Estimated Season Salary Cap	$80,152,049
Estimate Under Maximum Salary Cap of $95,500,000	$15,347,951
Estimate Over Minimum Salary Cap of $70,600,000	$9,552,049
Current Bank Account	$243,021,235
Projected Bank Account	$249,917,945

Pro Players Salaries
Mikko Rantanen (1 Way Contract)	$9,250,000 (1)
Ilya Sorokin (1 Way Contract)	$8,250,000 (14)
Kevin Fiala (1 Way Contract)	$7,875,000 (9)
Brandon Montour (1 Way Contract)	$7,142,857 (12)
Troy Terry (1 Way Contract)	$7,000,000 (11)
Josh Morrissey (1 Way Contract)	$6,500,000 (8)
Chris Kreider (1 Way Contract)	$6,500,000 (6)
Phillip Danault (1 Way Contract)	$5,500,000 (5)
Matt Duchene (1 Way Contract)	$3,000,000 (1)
Max Domi (1 Way Contract)	$3,000,000 (2)
Barrett Hayton	$2,650,000 (4)
Alexander Romanov	$2,500,000 (2)
Antti Raanta	$2,500,000 (1)
Jake Evans	$1,700,000 (2)
Kyle Burroughs	$1,500,000 (1)
Leo Carlsson	$950,000 (4)
Zach Benson	$950,000 (4)
Luke Hughes	$925,000 (2)
Jayden Struble	$900,833 (5)
Kaiden Guhle	$863,333 (1)
Benoit-Olivier Groulx	$775,000 (2)
Total Pro Players	21
Salary Commitment
Year 21 : $80,232,023
Year 22 : $63,118,690
Year 23 : $54,218,690
Year 24 : $54,218,690
Salary Average Commitment
Year 21 : $80,232,023
Year 22 : $63,118,690
Year 23 : $54,218,690
Year 24 : $54,218,690
Salary Cap with 1 Way Contract
Year 21 : $80,232,023
Year 22 : $63,118,690
Year 23 : $54,218,690
Year 24 : $54,218,690

Farm Players Salaries
Jujhar Khaira	$125,000 (2)
Logan Stanley	$125,000 (4)
Matthew Poitras	$110,000 (3)
Callum Booth	$100,000 (3)
Linus Soderstrom	$100,000 (3)
Adam Huska	$100,000 (3)
Filip Bystedt	$91,833 (5)
Isaac Belliveau	$87,500 (3)
Carson Lambos	$86,333 (3)
Parker Bell	$85,750 (3)
Jachym Kondelik	$85,500 (1)
Sam Lipkin	$85,167 (5)
Louis Crevier	$85,033 (5)
Sawyer Mynio	$83,833 (5)
Anttoni Honka	$83,667 (1)
Joshua Roy	$83,500 (5)
Joshua Davies	$82,833 (5)
Jacob Melanson	$82,611 (3)
Phillippe Daoust	$82,167 (1)
Connor Corcoran	$81,333 (1)
Will Butcher	$80,000 (2)
William Lagesson	$80,000 (2)
Tucker Poolman	$80,000 (2)
Cole Koepke	$77,500 (1)
Drake Rymsha	$77,500 (1)
Cedric Pare	$77,500 (1)
Matt Schmalz	$77,500 (1)
John Leonard	$77,500 (1)
Shane Eiserman	$77,500 (1)
Total Farm Players	29
Salary Commitment
Year 21 : $2,552,060
Year 22 : $1,754,393
Year 23 : $1,389,393
Year 24 : $637,199
Salary Average Commitment
Year 21 : $2,552,060
Year 22 : $1,754,393
Year 23 : $1,389,393
Year 24 : $637,199

Nashville Predators

Arena Capacity - Ticket Price Attendance - %
Arena Name	Bridgestone Arena
Level 1:	6000 - $128 - 5,636 - 93.93%
Level 2:	5000 - $68 - 4,862 - 97.24%
Level 3:	2000 - $45 - 1,959 - 97.95%
Level 4:	3213 - $40 - 3,213 - 100.00%
Luxury :	900 - $235 - 880 - 97.80%
Total Capacity :	17113
Income
Home Games Left	14
Average Attendance - %	16,550 - 96.71%
Average Income per Game	$2,166,422
Year to Date Revenue	$58,493,393
Expense
Pro Players Total Salaries	$91,050,040
Farm Players Total Salaries	$3,992,250
Coaches Total Salaries	$1,000,000
Luxury Taxe Total	$0
Special Salary Cap Value	$4,250,000
Pro Year To Date Expenses	$57,554,406
Farm Year To Date Expenses	$2,479,670
Pro Salary Cap To Date	$56,927,383
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$30,329,907
Pro Remaining Season Days	47
Pro Expenses Per Days	$730,556
Pro Estimated Expenses	$34,336,132
Farm Remaining Season Days	49
Farm Expenses Per Days	$31,189
Farm Estimated Expenses	$1,528,261
Estimated Season Expenses	$35,864,393
Estimated Season Salary Cap	$95,140,476
Estimate Under Maximum Salary Cap of $95,500,000	$359,524
Estimate Over Minimum Salary Cap of $70,600,000	$24,540,476
Current Bank Account	$113,074,915
Projected Bank Account	$107,540,429

Pro Players Salaries
Andrei Vasilevskiy (1 Way Contract)	$9,500,000 (4)
Alexander Ovechkin (1 Way Contract)	$9,500,000 (4)
Robert Thomas (1 Way Contract)	$8,125,000 (9)
Jason Robertson (1 Way Contract)	$7,750,000 (4)
Morgan Rielly (1 Way Contract)	$7,500,000 (3)
Rickard Rakell (1 Way Contract)	$5,000,000 (2)
Sean Monahan (1 Way Contract)	$4,500,000 (3)
Jake McCabe (1 Way Contract)	$4,000,040 (2)
Brenden Dillon (1 Way Contract)	$4,000,000 (3)
Radko Gudas (1 Way Contract)	$4,000,000 (3)
Evan Bouchard (1 Way Contract)	$3,900,000 (2)
Tyson Barrie (1 Way Contract)	$3,500,000 (4)
Jesper Fast (1 Way Contract)	$3,500,000 (4)
Evan Rodrigues (1 Way Contract)	$3,000,000 (4)
Jake Allen	$2,750,000 (1)
Joe Veleno	$2,275,000 (2)
Calle Jarnkrok	$2,100,000 (3)
Denis Malgin	$2,000,000 (3)
Noah Gregor	$1,250,000 (3)
Colin Blackwell	$1,125,000 (3)
Seth Griffith	$925,000 (3)
Dylan Roobroeck	$850,000 (2)
Total Pro Players	22
Salary Commitment
Year 21 : $91,050,040
Year 22 : $88,300,040
Year 23 : $72,275,000
Year 24 : $44,875,000
Salary Average Commitment
Year 21 : $90,315,040
Year 22 : $87,565,040
Year 23 : $71,540,000
Year 24 : $44,140,000
Salary Cap with 1 Way Contract
Year 21 : $91,050,040
Year 22 : $88,300,040
Year 23 : $72,275,000
Year 24 : $44,875,000

Farm Players Salaries
Pheonix Copley	$275,000 (4)
Martin Jones	$275,000 (4)
Logan Brown	$275,000 (4)
Filip Cederqvist	$275,000 (4)
Brendan Smith	$225,000 (4)
Roland McKeown	$150,000 (3)
Alec Martinez	$150,000 (2)
Nick Leivermann	$150,000 (4)
Tanner Pearson	$125,000 (2)
Colton White	$125,000 (4)
Urho Vaakanainen	$110,000 (1)
Cooper Marody	$110,000 (4)
Oliver Wahlstrom	$100,000 (1)
Zachary Uens	$85,917 (1)
Liam Kirk	$81,333 (1)
Brett Lernout	$80,000 (3)
Devin Shore	$80,000 (2)
Collin Adams	$80,000 (1)
Garret Sparks	$77,500 (3)
Aaron Irving	$77,500 (1)
Alex Kannok-Leipert	$77,500 (1)
Jacob Leguerrier	$77,500 (1)
Jaden Lipinski	$77,500 (1)
Xavier Bernard	$77,500 (1)
Rocco Grimaldi	$77,500 (2)
Calle Rosen	$77,500 (3)
Connor Bunnaman	$77,500 (1)
Ryan Shea	$77,500 (1)
Frederik Gauthier	$77,500 (2)
Karson Kuhlman	$77,500 (3)
Gustav Olofsson	$77,500 (3)
Chris Terry	$77,500 (2)
Kenton Helgsen	$77,500 (2)
Patrick Moynihan	$77,500 (1)
Total Farm Players	34
Salary Commitment
Year 21 : $3,992,250
Year 22 : $2,915,000
Year 23 : $2,250,000
Year 24 : $1,710,000
Salary Average Commitment
Year 21 : $3,992,250
Year 22 : $2,915,000
Year 23 : $2,250,000
Year 24 : $1,710,000

New Jersey Devils

Arena Capacity - Ticket Price Attendance - %
Arena Name	Prudential Center
Level 1:	5514 - $140 - 5,460 - 99.02%
Level 2:	5000 - $87 - 4,726 - 94.52%
Level 3:	2000 - $57 - 1,562 - 78.08%
Level 4:	3000 - $52 - 2,837 - 94.56%
Luxury :	1000 - $272 - 890 - 89.03%
Total Capacity :	16514
Income
Home Games Left	14
Average Attendance - %	15,475 - 93.71%
Average Income per Game	$2,464,777
Year to Date Revenue	$66,548,989
Expense
Pro Players Total Salaries	$88,812,943
Farm Players Total Salaries	$3,424,299
Coaches Total Salaries	$1,700,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$56,051,375
Farm Year To Date Expenses	$2,122,968
Pro Salary Cap To Date	$55,581,154
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$34,506,883
Pro Remaining Season Days	47
Pro Expenses Per Days	$710,817
Pro Estimated Expenses	$33,408,399
Farm Remaining Season Days	49
Farm Expenses Per Days	$26,752
Farm Estimated Expenses	$1,310,848
Estimated Season Expenses	$34,719,247
Estimated Season Salary Cap	$88,709,809
Estimate Under Maximum Salary Cap of $95,500,000	$6,790,191
Estimate Over Minimum Salary Cap of $70,600,000	$18,109,809
Current Bank Account	$274,025,520
Projected Bank Account	$273,813,156

Pro Players Salaries
Timo Meier (1 Way Contract)	$8,800,000 (13)
Moritz Seider (1 Way Contract)	$8,550,000 (14)
Seth Jarvis (1 Way Contract)	$7,420,087 (16)
Matty Beniers (1 Way Contract)	$7,142,857 (14)
Owen Tippett (1 Way Contract)	$6,200,000 (16)
Jacob Markstrom (1 Way Contract)	$6,000,000 (3)
Brett Pesce (1 Way Contract)	$5,500,000 (12)
Jake DeBrusk (1 Way Contract)	$5,500,000 (14)
Dylan Strome (1 Way Contract)	$5,000,000 (8)
Jean-Gabriel Pageau (1 Way Contract)	$5,000,000 (4)
Noah Dobson (1 Way Contract)	$4,000,000 (1)
Ross Colton (1 Way Contract)	$4,000,000 (4)
Ryan Donato (1 Way Contract)	$3,500,000 (2)
Trevor van Riemsdyk (1 Way Contract)	$3,000,000 (4)
Sam Lafferty	$2,000,000 (4)
Cameron York	$1,600,000 (2)
Scott Wedgewood	$1,500,000 (2)
Dylan Samberg	$1,400,000 (1)
Craig Smith	$999,999 (2)
Derek Ryan	$900,000 (1)
Jack Johnson	$800,000 (1)
Total Pro Players	21
Salary Commitment
Year 21 : $88,812,943
Year 22 : $81,712,943
Year 23 : $74,112,944
Year 24 : $68,112,944
Salary Average Commitment
Year 21 : $88,812,943
Year 22 : $81,712,943
Year 23 : $74,112,944
Year 24 : $68,112,944
Salary Cap with 1 Way Contract
Year 21 : $88,812,943
Year 22 : $81,712,943
Year 23 : $74,112,944
Year 24 : $68,112,944

Farm Players Salaries
Nathan Walker	$200,000 (4)
Carl Dahlstrom	$200,000 (4)
Henri Nikkanen	$200,000 (4)
Robert Mastrosimone	$100,000 (4)
Daniil Chayka	$100,000 (4)
Jansen Harkins	$100,000 (4)
Xavier Bourgault	$92,500 (1)
Vladislav Firstov	$92,500 (1)
Sean Behrens	$90,583 (5)
Kirill Tyutyayev	$90,000 (2)
Kyle Masters	$90,000 (4)
Filip Johansson	$90,000 (5)
Ivan Ivan	$90,000 (3)
Carsen Twarynski	$90,000 (2)
Shakir Mukhamadullin	$89,417 (1)
Chaz Lucius	$89,417 (3)
Nikita Chibrikov	$87,583 (5)
Tristen Robins	$87,000 (5)
Dylan Duke	$86,750 (5)
Oskar Olausson	$86,333 (3)
Justin Sourdif	$84,750 (1)
Mark Kastelic	$83,500 (1)
Will Cuylle	$82,833 (2)
Dylan Garand	$82,800 (1)
Gage Alexander	$81,000 (1)
Jacob Bernard-Docker	$80,500 (1)
Lukas Cormier	$79,333 (1)
Logan Shaw	$77,500 (1)
Olivier Rodrigue	$77,500 (1)
Justin Richards	$77,500 (3)
Kyle Criscuolo	$77,500 (3)
Luke Philp	$77,500 (3)
Nick Cicek	$77,500 (3)
Reese Johnson	$77,500 (3)
Kevin Mandolese	$77,500 (1)
Nathan Beaulieu	$77,500 (1)
Total Farm Players	36
Salary Commitment
Year 21 : $3,424,299
Year 22 : $2,347,999
Year 23 : $2,085,166
Year 24 : $1,431,916
Salary Average Commitment
Year 21 : $3,424,299
Year 22 : $2,347,999
Year 23 : $2,085,166
Year 24 : $1,431,916

New York Islanders

Arena Capacity - Ticket Price Attendance - %
Arena Name	Nassau Coliseum
Level 1:	4683 - $150 - 4,619 - 98.63%
Level 2:	4000 - $85 - 4,000 - 100.00%
Level 3:	2000 - $50 - 1,972 - 98.60%
Level 4:	2404 - $45 - 2,404 - 100.00%
Luxury :	830 - $300 - 710 - 85.57%
Total Capacity :	13917
Income
Home Games Left	14
Average Attendance - %	13,705 - 98.48%
Average Income per Game	$2,164,529
Year to Date Revenue	$58,442,288
Expense
Pro Players Total Salaries	$93,812,500
Farm Players Total Salaries	$2,363,333
Coaches Total Salaries	$950,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$59,125,507
Farm Year To Date Expenses	$1,486,486
Pro Salary Cap To Date	$58,529,879
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$30,303,409
Pro Remaining Season Days	47
Pro Expenses Per Days	$752,083
Pro Estimated Expenses	$35,347,901
Farm Remaining Season Days	49
Farm Expenses Per Days	$18,464
Farm Estimated Expenses	$904,736
Estimated Season Expenses	$36,252,637
Estimated Season Salary Cap	$93,523,447
Estimate Under Maximum Salary Cap of $95,500,000	$1,976,553
Estimate Over Minimum Salary Cap of $70,600,000	$22,923,447
Current Bank Account	$71,895,968
Projected Bank Account	$65,946,740

Pro Players Salaries
Nathan MacKinnon (1 Way Contract)	$12,600,000 (13)
Connor McDavid (1 Way Contract)	$12,500,000 (4)
Rasmus Dahlin (1 Way Contract)	$11,000,000 (16)
Jack Eichel (1 Way Contract)	$10,000,000 (4)
Aleksander Barkov (1 Way Contract)	$10,000,000 (11)
Tim Stutzle (1 Way Contract)	$8,350,000 (13)
Jack Hughes (1 Way Contract)	$8,000,000 (11)
Quinn Hughes (1 Way Contract)	$7,850,000 (6)
Rasmus Ristolainen (1 Way Contract)	$2,550,000 (6)
Calvin de Haan	$2,000,000 (2)
Jeremy Lauzon	$1,000,000 (4)
Matvei Michkov	$950,000 (6)
Cam Talbot	$800,000 (1)
Troy Stecher	$787,500 (4)
Matt Martin	$775,000 (1)
James Reimer (1 Way Contract)	$775,000 (3)
Trevor Lewis	$775,000 (1)
Billy Sweezey	$775,000 (3)
Lars Eller	$775,000 (1)
Evgeny Kuznetsov (1 Way Contract)	$775,000 (3)
Curtis Lazar	$775,000 (3)
Total Pro Players	21
Salary Commitment
Year 21 : $93,812,500
Year 22 : $90,687,500
Year 23 : $88,687,500
Year 24 : $85,587,500
Salary Average Commitment
Year 21 : $93,812,500
Year 22 : $90,687,500
Year 23 : $88,687,500
Year 24 : $85,587,500
Salary Cap with 1 Way Contract
Year 21 : $93,812,500
Year 22 : $90,687,500
Year 23 : $88,687,500
Year 24 : $85,587,500

Farm Players Salaries
Will Smith	$95,000 (6)
Kevin Gravel	$90,000 (2)
Jason Polin	$85,833 (5)
Casey DeSmith	$77,500 (3)
Libor Hajek	$77,500 (3)
Chase De Leo	$77,500 (3)
Connor Bleackley	$77,500 (4)
Connor Carrick	$77,500 (1)
Kevin Connauton	$77,500 (3)
Anton Blidh	$77,500 (2)
Henrik Borgstrom	$77,500 (4)
Anton Levtchi	$77,500 (3)
Brandon Scanlin	$77,500 (3)
Evan Barratt	$77,500 (1)
Jack Badini	$77,500 (1)
Pierre-Edouard Bellemare	$77,500 (3)
Matt Murray	$77,500 (4)
Luke Stevens	$77,500 (1)
Rhett Gardner	$77,500 (1)
Sheldon Dries	$77,500 (1)
Lane Pederson	$77,500 (1)
Matthew Peca	$77,500 (3)
Ryan Merkley	$77,500 (4)
Luke Johnson	$77,500 (1)
Zachary Senyshyn	$77,500 (4)
Alex Nylander	$77,500 (4)
Keaton Middleton	$77,500 (1)
Ales Stezka	$77,500 (4)
Evan Fitzpatrick	$77,500 (4)
Rudolfs Balcers	$77,500 (4)
Total Farm Players	30
Salary Commitment
Year 21 : $2,363,333
Year 22 : $1,665,833
Year 23 : $1,498,333
Year 24 : $878,333
Salary Average Commitment
Year 21 : $2,363,333
Year 22 : $1,665,833
Year 23 : $1,498,333
Year 24 : $878,333

New York Rangers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Madison Square Garden
Level 1:	6000 - $175 - 4,205 - 70.08%
Level 2:	5000 - $115 - 3,500 - 70.00%
Level 3:	2000 - $80 - 1,400 - 70.00%
Level 4:	4186 - $65 - 2,930 - 70.00%
Luxury :	820 - $400 - 574 - 70.00%
Total Capacity :	18006
Income
Home Games Left	14
Average Attendance - %	12,609 - 70.02%
Average Income per Game	$2,488,827
Year to Date Revenue	$67,198,342
Expense
Pro Players Total Salaries	$79,950,000
Farm Players Total Salaries	$2,703,417
Coaches Total Salaries	$950,000
Luxury Taxe Total	$0
Special Salary Cap Value	$10,000,000
Pro Year To Date Expenses	$50,191,044
Farm Year To Date Expenses	$1,719,030
Pro Salary Cap To Date	$49,595,440
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$34,843,585
Pro Remaining Season Days	47
Pro Expenses Per Days	$642,063
Pro Estimated Expenses	$30,176,961
Farm Remaining Season Days	49
Farm Expenses Per Days	$21,120
Farm Estimated Expenses	$1,034,880
Estimated Season Expenses	$31,211,841
Estimated Season Salary Cap	$89,418,068
Estimate Under Maximum Salary Cap of $95,500,000	$6,081,932
Estimate Over Minimum Salary Cap of $70,600,000	$18,818,068
Current Bank Account	$268,520,296
Projected Bank Account	$272,152,040

Pro Players Salaries
Kirill Kaprizov (1 Way Contract)	$9,000,000 (4)
J.T. Miller (1 Way Contract)	$8,000,000 (5)
Chandler Stephenson (1 Way Contract)	$5,500,000 (3)
Adrian Kempe (1 Way Contract)	$5,500,000 (3)
Jaccob Slavin (1 Way Contract)	$5,300,000 (1)
Shea Theodore (1 Way Contract)	$5,200,000 (2)
Thatcher Demko (1 Way Contract)	$5,000,000 (3)
Brandon Carlo (1 Way Contract)	$4,800,000 (5)
Chris Tanev (1 Way Contract)	$4,500,000 (6)
Marcus Foligno (1 Way Contract)	$4,000,000 (4)
Alexander Kerfoot (1 Way Contract)	$3,500,000 (1)
Matias Maccelli (1 Way Contract)	$3,450,000 (2)
J.J. Moser (1 Way Contract)	$3,375,000 (4)
Erik Haula (1 Way Contract)	$3,150,000 (1)
Garnet Hathaway	$2,000,000 (4)
Brett Howden	$1,900,000 (2)
Simon Benoit	$1,350,000 (3)
Laurent Brossoit	$1,050,000 (1)
Martin Pospisil	$1,000,000 (2)
Joey Anderson	$800,000 (3)
Steven Santini	$800,000 (1)
Luke Glendening	$775,000 (2)
Total Pro Players	22
Salary Commitment
Year 21 : $79,950,000
Year 22 : $66,150,000
Year 23 : $53,825,000
Year 24 : $35,675,000
Salary Average Commitment
Year 21 : $79,950,000
Year 22 : $66,150,000
Year 23 : $53,825,000
Year 24 : $35,675,000
Salary Cap with 1 Way Contract
Year 21 : $79,950,000
Year 22 : $66,150,000
Year 23 : $53,825,000
Year 24 : $35,675,000

Farm Players Salaries
Akil Thomas	$155,000 (1)
Nathan Bastian	$135,000 (2)
Cameron Morrison	$92,500 (1)
Brendan Brisson	$92,500 (2)
Mavrik Bourque	$89,417 (2)
Jagger Firkus	$89,167 (4)
Josh Lopina	$87,833 (2)
Ryan Mantha	$87,000 (1)
Ethan Cardwell	$86,750 (4)
Florian Xhekaj	$86,667 (3)
Kalle Vaisanen	$86,333 (5)
Jared Davidson	$86,250 (3)
Cameron Crotty	$85,000 (1)
Eric Robinson	$85,000 (1)
Sam Steel	$85,000 (1)
Jean-Luc Foudy	$84,750 (1)
Samuel Knazko	$84,750 (2)
David Gustafsson	$83,500 (2)
Pavel Dorofeyev	$82,500 (2)
Cameron Hughes	$80,000 (1)
Josiah Slavin	$80,000 (3)
Collin Delia	$80,000 (1)
Wade Alison	$78,500 (1)
Riley Tufte	$77,500 (1)
Joe Hicketts	$77,500 (2)
Matt Irwin	$77,500 (4)
Jaxson Stauber	$77,500 (3)
Noel Hoefenmayer	$77,500 (1)
Tyson Jost	$77,500 (2)
Grigori Denisenko	$77,500 (2)
Jiri Patera	$77,500 (3)
Total Farm Players	31
Salary Commitment
Year 21 : $2,703,417
Year 22 : $1,635,667
Year 23 : $747,667
Year 24 : $339,750
Salary Average Commitment
Year 21 : $2,703,417
Year 22 : $1,635,667
Year 23 : $747,667
Year 24 : $339,750

Ottawa Senators

Arena Capacity - Ticket Price Attendance - %
Arena Name	Canadian Tire Centre
Level 1:	6000 - $100 - 5,801 - 96.68%
Level 2:	4500 - $60 - 4,500 - 100.00%
Level 3:	2000 - $35 - 1,988 - 99.39%
Level 4:	4000 - $25 - 4,000 - 100.00%
Luxury :	900 - $200 - 887 - 98.59%
Total Capacity :	17400
Income
Home Games Left	14
Average Attendance - %	17,176 - 98.71%
Average Income per Game	$1,783,718
Year to Date Revenue	$48,160,398
Expense
Pro Players Total Salaries	$73,414,167
Farm Players Total Salaries	$2,646,490
Coaches Total Salaries	$950,000
Luxury Taxe Total	$0
Special Salary Cap Value	$4,500,000
Pro Year To Date Expenses	$46,560,879
Farm Year To Date Expenses	$1,639,729
Pro Salary Cap To Date	$45,965,224
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$24,972,058
Pro Remaining Season Days	47
Pro Expenses Per Days	$590,192
Pro Estimated Expenses	$27,739,024
Farm Remaining Season Days	49
Farm Expenses Per Days	$20,676
Farm Estimated Expenses	$1,013,124
Estimated Season Expenses	$28,752,148
Estimated Season Salary Cap	$77,849,868
Estimate Under Maximum Salary Cap of $95,500,000	$17,650,132
Estimate Over Minimum Salary Cap of $70,600,000	$7,249,868
Current Bank Account	$122,121,186
Projected Bank Account	$118,341,096

Pro Players Salaries
Andreas Athanasiou (1 Way Contract)	$10,000,000 (1)
Brady Skjei (1 Way Contract)	$7,000,000 (14)
Ivan Provorov (1 Way Contract)	$6,750,000 (2)
Esa Lindell (1 Way Contract)	$5,800,000 (2)
Jack Campbell (1 Way Contract)	$5,000,000 (1)
Ryan Strome (1 Way Contract)	$5,000,000 (4)
Alexander Wennberg (1 Way Contract)	$5,000,000 (4)
Connor Murphy (1 Way Contract)	$4,400,000 (3)
Timothy Liljegren (1 Way Contract)	$3,000,000 (4)
Alex Newhook	$2,900,000 (5)
Jack Roslovic (1 Way Contract)	$2,800,000 (1)
Stuart Skinner	$2,600,000 (4)
Philipp Kurashev	$2,250,000 (2)
Connor McMichael	$2,100,000 (4)
Morgan Frost	$2,100,000 (2)
Keegan Kolesar	$1,400,000 (2)
Kevin Bahl	$1,050,000 (2)
Declan Chisholm	$1,000,000 (1)
Josh Doan	$925,000 (5)
Nikita Okhotyuk	$789,167 (1)
Dylan Holloway	$775,000 (1)
Max Comtois	$775,000 (1)
Total Pro Players	22
Salary Commitment
Year 21 : $73,414,167
Year 22 : $52,275,000
Year 23 : $32,925,000
Year 24 : $28,525,000
Salary Average Commitment
Year 21 : $73,414,167
Year 22 : $52,275,000
Year 23 : $32,925,000
Year 24 : $28,525,000
Salary Cap with 1 Way Contract
Year 21 : $73,414,167
Year 22 : $52,275,000
Year 23 : $32,925,000
Year 24 : $28,525,000

Farm Players Salaries
Mads Sogaard	$92,500 (1)
Sam Colangelo	$92,500 (3)
David Reinbacher	$91,833 (5)
Wyatt Kaiser	$91,667 (5)
Matthew Stienburg	$89,875 (1)
Peter Diliberatore	$88,083 (1)
Alex Beaucage	$87,833 (1)
Daniil Misyul	$86,700 (1)
Lassi Thomson	$86,333 (1)
Jacob Perreault	$86,333 (2)
Cameron Hillis	$85,000 (3)
Mikko Kokkonen	$84,667 (1)
Garin Bjorkland	$84,333 (1)
Nils Aman	$82,500 (3)
Jeremy Poirier	$82,333 (1)
Wyatte Wylie	$82,083 (1)
Pavel Shen	$80,917 (1)
Ville Heinola	$80,000 (1)
Cole Schwindt	$80,000 (2)
Jack Finley	$79,750 (1)
Hunter Jones	$78,750 (1)
Hunter Skinner	$77,500 (1)
Cole Reinhardt	$77,500 (2)
Garrett Pilon	$77,500 (4)
Riley Damiani	$77,500 (1)
Logan Mailloux	$77,500 (1)
Maxence Guenette	$77,500 (1)
Pavol Regenda	$77,500 (3)
Tobias Bjornfot	$77,500 (2)
Liam Foudy	$77,500 (2)
Vladislav Kolyachonok	$77,500 (3)
Jonathan Dugan	$77,500 (2)
Total Farm Players	32
Salary Commitment
Year 21 : $2,646,490
Year 22 : $1,152,333
Year 23 : $676,000
Year 24 : $261,000
Salary Average Commitment
Year 21 : $2,646,490
Year 22 : $1,152,333
Year 23 : $676,000
Year 24 : $261,000

Philadelphia Flyers

Arena Capacity - Ticket Price Attendance - %
Arena Name	Wells Fargo Center
Level 1:	6000 - $185 - 4,200 - 70.00%
Level 2:	5000 - $140 - 3,500 - 70.00%
Level 3:	2024 - $100 - 1,417 - 70.01%
Level 4:	5619 - $75 - 3,933 - 69.99%
Luxury :	900 - $360 - 630 - 70.00%
Total Capacity :	19543
Income
Home Games Left	14
Average Attendance - %	13,680 - 70.00%
Average Income per Game	$2,876,408
Year to Date Revenue	$77,663,016
Expense
Pro Players Total Salaries	$78,562,500
Farm Players Total Salaries	$2,225,500
Coaches Total Salaries	$950,000
Luxury Taxe Total	$0
Special Salary Cap Value	$4,704,500
Pro Year To Date Expenses	$51,088,315
Farm Year To Date Expenses	$1,374,783
Pro Salary Cap To Date	$50,492,665
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$40,269,712
Pro Remaining Season Days	47
Pro Expenses Per Days	$631,052
Pro Estimated Expenses	$29,659,444
Farm Remaining Season Days	49
Farm Expenses Per Days	$17,387
Farm Estimated Expenses	$851,963
Estimated Season Expenses	$30,511,407
Estimated Season Salary Cap	$84,502,229
Estimate Under Maximum Salary Cap of $95,500,000	$10,997,771
Estimate Over Minimum Salary Cap of $70,600,000	$13,902,229
Current Bank Account	$407,089,266
Projected Bank Account	$416,847,571

Pro Players Salaries
Filip Hronek (1 Way Contract)	$15,250,000 (4)
Logan Couture (1 Way Contract)	$8,000,000 (1)
Dylan DeMelo (1 Way Contract)	$7,000,000 (4)
Gabriel Landeskog (1 Way Contract)	$7,000,000 (9)
Nate Schmidt (1 Way Contract)	$6,000,000 (4)
Jordan Eberle (1 Way Contract)	$6,000,000 (4)
Andrew Mangiapane (1 Way Contract)	$5,800,000 (1)
Mike Reilly (1 Way Contract)	$5,000,000 (4)
Vitek Vanecek (1 Way Contract)	$3,400,000 (1)
Vince Hinostroza (1 Way Contract)	$3,250,000 (2)
Evgeny Dadanov (1 Way Contract)	$2,250,000 (2)
Daniel Sprong	$975,000 (1)
A.J. Greer	$850,000 (3)
Michael Pezzetta	$812,500 (2)
Brendan Gaunce	$775,000 (1)
Oskar Lindblom (1 Way Contract)	$775,000 (3)
-1 Way Contract Salary Cap :	$775,000
Matt Tomkins	$775,000 (2)
Brayden Pachal	$775,000 (3)
Andy Andreoff	$775,000 (1)
Kevin Rooney	$775,000 (3)
Chris Wideman (1 Way Contract)	$775,000 (3)
Justin Schultz (1 Way Contract)	$775,000 (3)
Marc McLaughlin	$775,000 (3)
Total Pro Players	23
Salary Commitment
Year 21 : $78,562,500
Year 22 : $58,837,500
Year 23 : $51,750,000
Year 24 : $46,250,000
Salary Average Commitment
Year 21 : $78,562,500
Year 22 : $58,837,500
Year 23 : $51,750,000
Year 24 : $46,250,000
Salary Cap with 1 Way Contract
Year 21 : $78,562,500
Year 22 : $58,837,500
Year 23 : $51,750,000
Year 24 : $46,250,000

Farm Players Salaries
Filip Roos	$92,500 (3)
Tim Berni	$92,500 (1)
Ondrej Pavel	$87,000 (3)
Calle Sjalin	$85,500 (1)
Santtu Kinnunen	$85,500 (1)
Jett Alexander	$77,500 (3)
Kyle Rau	$77,500 (1)
Chase Priskie	$77,500 (1)
Dakota Mermis	$77,500 (1)
Kurtis MacDermid	$77,500 (3)
Artem Anisimov	$77,500 (1)
Charles Hudon	$77,500 (3)
CJ Suess	$77,500 (3)
David Gust	$77,500 (3)
Graham McPhee	$77,500 (3)
Hunter Shepard	$77,500 (3)
Terrance Amorosa	$77,500 (3)
Joona Luoto	$77,500 (3)
Josh Dunne	$77,500 (3)
Kristian Reichel	$77,500 (3)
Mike Hardman	$77,500 (3)
Keegan Iverson	$77,500 (3)
John Hayden	$77,500 (2)
Lukas Rousek	$77,500 (1)
Jacob MacDonald	$77,500 (1)
Anton Khudobin	$77,500 (1)
Michael Houser	$77,500 (1)
Greg McKegg	$77,500 (1)
Total Farm Players	28
Salary Commitment
Year 21 : $2,225,500
Year 22 : $1,264,500
Year 23 : $1,187,000
Year 24 : $0
Salary Average Commitment
Year 21 : $2,225,500
Year 22 : $1,264,500
Year 23 : $1,187,000
Year 24 : $0

Pittsburgh Penguins

Arena Capacity - Ticket Price Attendance - %
Arena Name	PPG Paints Arena
Level 1:	5000 - $150 - 5,000 - 100.00%
Level 2:	5000 - $85 - 5,000 - 100.00%
Level 3:	3300 - $35 - 3,300 - 100.00%
Level 4:	4087 - $25 - 4,087 - 100.00%
Luxury :	1000 - $300 - 1,000 - 100.00%
Total Capacity :	18387
Income
Home Games Left	14
Average Attendance - %	18,387 - 100.00%
Average Income per Game	$2,522,086
Year to Date Revenue	$68,096,322
Expense
Pro Players Total Salaries	$72,255,833
Farm Players Total Salaries	$3,107,080
Coaches Total Salaries	$1,900,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$45,854,978
Farm Year To Date Expenses	$1,918,339
Pro Salary Cap To Date	$45,259,320
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$35,309,204
Pro Remaining Season Days	47
Pro Expenses Per Days	$580,999
Pro Estimated Expenses	$27,306,953
Farm Remaining Season Days	49
Farm Expenses Per Days	$24,274
Farm Estimated Expenses	$1,189,426
Estimated Season Expenses	$28,496,379
Estimated Season Salary Cap	$72,211,893
Estimate Under Maximum Salary Cap of $95,500,000	$23,288,107
Estimate Over Minimum Salary Cap of $70,600,000	$1,611,893
Current Bank Account	$95,625,734
Projected Bank Account	$102,438,559

Pro Players Salaries
Sidney Crosby (1 Way Contract)	$8,700,000 (2)
Cole Caufield (1 Way Contract)	$7,850,000 (13)
Matt Boldy (1 Way Contract)	$7,000,000 (11)
Andre Burakovsky (1 Way Contract)	$5,500,000 (6)
Spencer Knight (1 Way Contract)	$4,500,000 (4)
-1 Way Contract Salary Cap :	$4,500,000
Erik Gudbranson (1 Way Contract)	$4,000,000 (5)
Robby Fabbri (1 Way Contract)	$4,000,000 (2)
-1 Way Contract Salary Cap :	$4,000,000
Maxim Tsyplakov (1 Way Contract)	$3,000,000 (4)
-1 Way Contract Salary Cap :	$3,000,000
Oliver Kylington (1 Way Contract)	$3,000,000 (4)
-1 Way Contract Salary Cap :	$3,000,000
Brett Kulak	$2,750,000 (3)
Adam Boqvist	$2,600,000 (1)
Alex Nedeljkovic	$2,500,000 (4)
Dante Fabbro	$2,500,000 (1)
Alexis Lafreniere	$2,325,000 (1)
Yegor Chinakhov	$2,100,000 (3)
Justin Danforth	$1,100,000 (2)
Arvid Soderblom	$1,000,000 (3)
Viktor Arvidsson	$1,000,000 (4)
Adam Fantilli	$950,000 (4)
Drew O'Connor	$925,000 (2)
Denton Mateychuk	$886,666 (6)
Jack Quinn	$863,334 (1)
JJ Peterka	$855,833 (2)
Ryan Suter	$800,000 (4)
Calen Addison	$775,000 (1)
Kailer Yamamoto (1 Way Contract)	$775,000 (1)
-1 Way Contract Salary Cap :	$775,000
Total Pro Players	26
Salary Commitment
Year 21 : $72,255,833
Year 22 : $62,417,499
Year 23 : $46,836,666
Year 24 : $40,986,666
Salary Average Commitment
Year 21 : $71,089,167
Year 22 : $61,250,833
Year 23 : $45,670,000
Year 24 : $39,820,000
Salary Cap with 1 Way Contract
Year 21 : $72,255,833
Year 22 : $62,417,499
Year 23 : $46,836,666
Year 24 : $40,986,666

Farm Players Salaries
Phil Kessel	$200,000 (1)
Guillaume Brisebois	$125,000 (2)
Tomas Suchanek	$125,000 (3)
Devin Cooley	$100,000 (3)
Jet Greaves	$100,000 (3)
Collin Graf	$100,000 (3)
Otto Stenberg	$95,000 (6)
Alexander Holtz	$92,500 (1)
Corson Ceulemans	$92,500 (3)
Shane Wright	$91,833 (3)
Milo Roelens	$90,000 (3)
Hunter McKown	$90,000 (3)
Jon-Randall Avon	$90,000 (3)
Kai Schwindt	$90,000 (3)
Beau Jelsma	$90,000 (3)
Gabriel Szturc	$90,000 (3)
Thomas Bordeleau	$87,413 (2)
Cutter Gauthier	$86,500 (5)
Jordan Dumais	$86,000 (6)
Taylor Gauthier	$85,917 (1)
Olen Zellweger	$84,417 (5)
Matthew Murray	$80,000 (3)
Zemgus Girgensons	$80,000 (4)
Michael Carcone	$80,000 (3)
Zach Aston-Reese	$77,500 (3)
Sean Day	$77,500 (1)
Ben Gleason	$77,500 (2)
John Ludvig	$77,500 (2)
Robert Bortuzzo	$77,500 (2)
Olli Juolevi	$77,500 (2)
Valtteri Puustinen	$77,500 (4)
Xavier Parent	$77,500 (1)
Mark Pysyk	$77,500 (2)
Filip Kral	$77,500 (1)
Total Farm Players	34
Salary Commitment
Year 21 : $3,107,080
Year 22 : $2,496,163
Year 23 : $1,896,250
Year 24 : $509,417
Salary Average Commitment
Year 21 : $3,107,080
Year 22 : $2,496,163
Year 23 : $1,896,250
Year 24 : $509,417

San Jose Sharks

Arena Capacity - Ticket Price Attendance - %
Arena Name	SAP Center
Level 1:	6000 - $100 - 5,802 - 96.70%
Level 2:	5000 - $60 - 4,889 - 97.79%
Level 3:	2000 - $35 - 1,989 - 99.43%
Level 4:	3692 - $25 - 3,692 - 100.00%
Luxury :	870 - $200 - 862 - 99.03%
Total Capacity :	17562
Income
Home Games Left	14
Average Attendance - %	17,234 - 98.13%
Average Income per Game	$1,799,597
Year to Date Revenue	$48,589,125
Expense
Pro Players Total Salaries	$82,467,381
Farm Players Total Salaries	$2,502,735
Coaches Total Salaries	$950,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$52,380,569
Farm Year To Date Expenses	$1,527,113
Pro Salary Cap To Date	$51,784,909
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$25,194,361
Pro Remaining Season Days	47
Pro Expenses Per Days	$662,043
Pro Estimated Expenses	$31,116,021
Farm Remaining Season Days	49
Farm Expenses Per Days	$19,553
Farm Estimated Expenses	$958,097
Estimated Season Expenses	$32,074,118
Estimated Season Salary Cap	$82,546,550
Estimate Under Maximum Salary Cap of $95,500,000	$12,953,450
Estimate Over Minimum Salary Cap of $70,600,000	$11,946,550
Current Bank Account	$8,704,309
Projected Bank Account	$1,824,552

Pro Players Salaries
Charlie McAvoy (1 Way Contract)	$9,500,000 (9)
Adam Fox (1 Way Contract)	$9,500,000 (9)
Filip Forsberg (1 Way Contract)	$8,500,000 (11)
Mark Scheifele (1 Way Contract)	$8,500,000 (13)
Vince Dunn (1 Way Contract)	$7,350,000 (3)
Mark Stone (1 Way Contract)	$5,700,000 (5)
Alex Tuch (1 Way Contract)	$4,750,000 (3)
Filip Chytil (1 Way Contract)	$4,437,500 (5)
Mattias Samuelsson (1 Way Contract)	$4,285,714 (7)
Carter Verhaeghe (1 Way Contract)	$4,166,667 (2)
Dakota Joshua (1 Way Contract)	$3,250,000 (7)
Nicolas Roy (1 Way Contract)	$3,000,000 (6)
Braden Schneider	$2,200,000 (3)
Fabian Zetterlund	$1,450,000 (2)
Darren Raddysh	$975,000 (3)
Henry Thrun	$912,500 (2)
Samuel Ersson	$867,500 (5)
Luke Evangelista	$797,500 (2)
Charlie Lindgren	$775,000 (1)
Zach Sanford	$775,000 (1)
Andreas Johnsson	$775,000 (1)
Total Pro Players	21
Salary Commitment
Year 21 : $82,467,381
Year 22 : $80,142,381
Year 23 : $72,815,714
Year 24 : $57,540,714
Salary Average Commitment
Year 21 : $82,467,381
Year 22 : $80,142,381
Year 23 : $72,815,714
Year 24 : $57,540,714
Salary Cap with 1 Way Contract
Year 21 : $82,467,381
Year 22 : $80,142,381
Year 23 : $72,815,714
Year 24 : $57,540,714

Farm Players Salaries
Sebastian Aho (D)	$100,000 (2)
Brady Keeper	$100,000 (2)
Logan Morrison	$90,000 (3)
Blake Mclaughlin	$88,375 (1)
Ethan Del Mastro	$85,583 (5)
Tyson Hinds	$82,944 (3)
Marshall Warren	$82,500 (3)
Matvei Petrov	$80,333 (3)
Georgii Merkulov	$80,000 (3)
Jake Christiansen	$80,000 (3)
Arshdeep Bains	$80,000 (3)
Glenn Gawdin	$78,000 (1)
Rasmus Asplund	$78,000 (1)
Riley Stillman	$78,000 (1)
Brandon Gignac	$78,000 (1)
Scott Reedy	$78,000 (1)
Mitchell Stephens	$78,000 (1)
Jay O'Brien	$77,500 (2)
Radim Simek	$77,500 (3)
James Hamblin	$77,500 (2)
Walker Duehr	$77,500 (2)
Dylan Sikura	$77,500 (3)
Alex Stalock	$77,500 (3)
Marcus Bjork	$77,500 (1)
Kyle KacLean	$77,500 (3)
Curtis Hall	$77,500 (1)
Oskar Back	$77,500 (1)
Jon Gillies	$77,500 (1)
Andy Welinski	$77,500 (1)
Christopher Gibson	$77,500 (3)
Justin Dowling	$77,500 (1)
Total Farm Players	31
Salary Commitment
Year 21 : $2,502,735
Year 22 : $1,481,360
Year 23 : $1,048,860
Year 24 : $85,583
Salary Average Commitment
Year 21 : $2,502,735
Year 22 : $1,481,360
Year 23 : $1,048,860
Year 24 : $85,583

Seattle Kraken

Arena Capacity - Ticket Price Attendance - %
Arena Name	Climate Pledge Arena
Level 1:	6000 - $150 - 4,557 - 75.95%
Level 2:	5000 - $85 - 4,752 - 95.03%
Level 3:	2000 - $50 - 1,929 - 96.45%
Level 4:	4000 - $45 - 3,223 - 80.58%
Luxury :	1000 - $300 - 710 - 71.00%
Total Capacity :	18000
Income
Home Games Left	14
Average Attendance - %	15,170 - 84.28%
Average Income per Game	$2,297,404
Year to Date Revenue	$62,029,914
Expense
Pro Players Total Salaries	$84,525,032
Farm Players Total Salaries	$3,776,666
Coaches Total Salaries	$1,000,000
Luxury Taxe Total	$0
Special Salary Cap Value	$2,000,000
Pro Year To Date Expenses	$53,513,699
Farm Year To Date Expenses	$2,338,848
Pro Salary Cap To Date	$52,886,755
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$32,163,659
Pro Remaining Season Days	47
Pro Expenses Per Days	$678,770
Pro Estimated Expenses	$31,902,190
Farm Remaining Season Days	49
Farm Expenses Per Days	$29,505
Farm Estimated Expenses	$1,445,745
Estimated Season Expenses	$33,347,935
Estimated Season Salary Cap	$86,415,953
Estimate Under Maximum Salary Cap of $95,500,000	$9,084,047
Estimate Over Minimum Salary Cap of $70,600,000	$15,815,953
Current Bank Account	$217,351,257
Projected Bank Account	$216,166,981

Pro Players Salaries
Nick Suzuki (1 Way Contract)	$7,857,000 (11)
Kevin Hayes (1 Way Contract)	$7,142,857 (4)
Dylan Cozens (1 Way Contract)	$7,100,000 (11)
Anthony Cirelli (1 Way Contract)	$6,250,000 (14)
Mattias Ekholm (1 Way Contract)	$6,250,000 (3)
Teuvo Teravainen (1 Way Contract)	$5,400,000 (5)
Samuel Girard (1 Way Contract)	$5,000,000 (6)
Jesperi Kotkaniemi (1 Way Contract)	$4,850,000 (10)
-1 Way Contract Salary Cap :	$4,850,000
Jamie Oleksiak (1 Way Contract)	$4,600,000 (3)
Ryan Lindgren (1 Way Contract)	$4,500,000 (1)
Marcus Pettersson (1 Way Contract)	$4,025,175 (1)
Anthony Duclair (1 Way Contract)	$3,500,000 (7)
Kieffer Bellows (1 Way Contract)	$3,250,000 (4)
-1 Way Contract Salary Cap :	$3,250,000
Samuel Montembeault (1 Way Contract)	$3,150,000 (4)
Marc-Andre Fleury (1 Way Contract)	$2,500,000 (2)
Nicolas Deslauriers	$1,750,000 (2)
Derek Forbort	$1,400,000 (1)
Michael Eyssimont	$1,250,000 (3)
Anthony Beauvillier (1 Way Contract)	$1,250,000 (1)
Ty Emberson	$950,000 (1)
Brendan Gallagher	$900,000 (2)
Josh Anderson (1 Way Contract)	$850,000 (3)
Ryan Johansen (1 Way Contract)	$800,000 (3)
Total Pro Players	23
Salary Commitment
Year 21 : $84,525,032
Year 22 : $72,399,857
Year 23 : $67,249,857
Year 24 : $53,499,857
Salary Average Commitment
Year 21 : $81,594,123
Year 22 : $69,468,948
Year 23 : $64,318,948
Year 24 : $50,568,948
Salary Cap with 1 Way Contract
Year 21 : $84,525,032
Year 22 : $72,399,857
Year 23 : $67,249,857
Year 24 : $53,499,857

Farm Players Salaries
Evgeny Svechnikov	$250,000 (2)
Ethan Bear	$206,250 (2)
Gabriel Carlsson	$200,000 (2)
Matt Iacopelli	$185,000 (2)
Dryden Hunt	$150,000 (2)
Jordan Harris	$140,000 (2)
Patrik Koch	$125,000 (3)
Daniil Tarasov	$105,000 (5)
Arber Xhekaj	$100,000 (1)
Blake Wheeler	$100,000 (2)
Brett Seney	$95,000 (2)
Lias Andersson	$95,000 (2)
Henry Rybinski	$92,500 (4)
William Stromgren	$92,500 (4)
Jakub Skarek	$90,000 (2)
Chase Bradley	$87,250 (4)
Frederic Brunet	$86,000 (3)
Xavier Simoneau	$85,500 (1)
Jake Chiasson	$84,333 (4)
Amir Miftakhov	$83,833 (1)
Oskar Pettersson	$83,500 (5)
Jaret Anderson-Dolan	$77,500 (3)
Willam Carrier	$77,500 (3)
Sheldon Rempal	$77,500 (1)
Bryce Misley	$77,500 (3)
Julien Gauthier	$77,500 (1)
Mason Shaw	$77,500 (1)
Nicholas Porco	$77,500 (3)
Taylor Fedun	$77,500 (1)
Connor Hvidston	$77,500 (1)
Egor Sokolov	$77,500 (1)
Mats Lindgren	$77,500 (1)
Jesper Sellgren	$77,500 (3)
Gustav Lindstrom	$77,500 (1)
Jake Leschyshyn	$77,500 (1)
Quinn Olson	$77,500 (1)
Benjamin Gaudreau	$77,500 (1)
Total Farm Players	37
Salary Commitment
Year 21 : $3,776,666
Year 22 : $2,654,833
Year 23 : $1,143,583
Year 24 : $545,083
Salary Average Commitment
Year 21 : $3,776,666
Year 22 : $2,654,833
Year 23 : $1,143,583
Year 24 : $545,083

St. Louis Blues

Arena Capacity - Ticket Price Attendance - %
Arena Name	Enterprise Center
Level 1:	6000 - $175 - 4,214 - 70.24%
Level 2:	5000 - $75 - 4,745 - 94.90%
Level 3:	2096 - $45 - 2,005 - 95.65%
Level 4:	4120 - $34 - 4,051 - 98.32%
Luxury :	880 - $300 - 697 - 79.23%
Total Capacity :	18096
Income
Home Games Left	14
Average Attendance - %	15,712 - 86.83%
Average Income per Game	$2,280,413
Year to Date Revenue	$61,571,152
Expense
Pro Players Total Salaries	$85,350,000
Farm Players Total Salaries	$2,640,334
Coaches Total Salaries	$1,900,000
Luxury Taxe Total	$0
Special Salary Cap Value	$2,950,000
Pro Year To Date Expenses	$53,911,125
Farm Year To Date Expenses	$1,640,890
Pro Salary Cap To Date	$53,315,483
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$31,925,783
Pro Remaining Season Days	47
Pro Expenses Per Days	$684,921
Pro Estimated Expenses	$32,191,287
Farm Remaining Season Days	49
Farm Expenses Per Days	$20,628
Farm Estimated Expenses	$1,010,772
Estimated Season Expenses	$33,202,059
Estimated Season Salary Cap	$88,102,390
Estimate Under Maximum Salary Cap of $95,500,000	$7,397,610
Estimate Over Minimum Salary Cap of $70,600,000	$17,502,390
Current Bank Account	$53,092,097
Projected Bank Account	$51,815,821

Pro Players Salaries
Patrik Laine (1 Way Contract)	$8,700,000 (4)
-1 Way Contract Salary Cap :	$8,700,000
Nick Foligno (1 Way Contract)	$7,500,000 (3)
Adam Henrique (1 Way Contract)	$7,000,000 (4)
Brayden Schenn (1 Way Contract)	$6,500,000 (7)
Cam Fowler (1 Way Contract)	$6,500,000 (3)
Ilya Samsonov (1 Way Contract)	$6,000,000 (4)
T.J. Oshie (1 Way Contract)	$5,700,000 (4)
Luke Schenn (1 Way Contract)	$5,300,000 (4)
Jared McCann (1 Way Contract)	$5,000,000 (6)
Michael Matheson (1 Way Contract)	$4,875,000 (3)
Lawson Crouse (1 Way Contract)	$4,300,000 (6)
David Perron (1 Way Contract)	$4,000,000 (4)
Mario Ferraro (1 Way Contract)	$3,250,000 (4)
Jacob Middleton	$2,450,000 (1)
Mason Lohrei	$2,000,000 (3)
Nic Dowd	$1,300,000 (1)
Erik Brannstrom	$900,000 (2)
Dennis Gilbert	$900,000 (3)
Eric Comrie	$825,000 (4)
Alexander Barabanov	$800,000 (1)
Eric Staal	$775,000 (2)
Saku Maenalanen	$775,000 (2)
Total Pro Players	22
Salary Commitment
Year 21 : $85,350,000
Year 22 : $80,800,000
Year 23 : $78,350,000
Year 24 : $56,575,000
Salary Average Commitment
Year 21 : $85,350,000
Year 22 : $80,800,000
Year 23 : $78,350,000
Year 24 : $56,575,000
Salary Cap with 1 Way Contract
Year 21 : $85,350,000
Year 22 : $80,800,000
Year 23 : $78,350,000
Year 24 : $56,575,000

Farm Players Salaries
Nick Bonino	$150,000 (2)
Pontus Holmberg	$89,417 (5)
Jaroslav Chmelar	$86,750 (5)
Antti Tuomisto	$86,750 (1)
Magnus Chrona	$86,750 (3)
Artem Guryev	$86,000 (3)
William Trudeau	$85,667 (1)
Devante Stephens	$85,000 (1)
Lucas Ciona	$83,000 (3)
Francesco Arcuri	$82,500 (3)
Carson Focht	$82,167 (1)
Timur Ibragimov	$81,333 (1)
Malcolm Subban	$80,000 (1)
Graeme Clarke	$80,000 (2)
Nikita Alexandrov	$77,500 (2)
Adam Clendening	$77,500 (2)
Otto Koivula	$77,500 (1)
Riley Sutter	$77,500 (2)
Mac Hollowell	$77,500 (2)
Brandon Davidson	$77,500 (2)
Brian Pinho	$77,500 (2)
Joseph Cecconi	$77,500 (2)
Ryan Ellis	$77,500 (2)
Kody Clark	$77,500 (2)
Vitaly Abramov	$77,500 (2)
Kale Howarth	$77,500 (2)
Matt Villalta	$77,500 (4)
Dylan McIlrath	$77,500 (2)
Jan Jenik	$77,500 (1)
Ryan Carpenter	$77,500 (2)
Josh Brook	$77,500 (2)
Kyle Olson	$77,500 (2)
Total Farm Players	32
Salary Commitment
Year 21 : $2,640,334
Year 22 : $1,984,417
Year 23 : $591,917
Year 24 : $253,667
Salary Average Commitment
Year 21 : $2,640,334
Year 22 : $1,984,417
Year 23 : $591,917
Year 24 : $253,667

Tampa Bay Lightning

Arena Capacity - Ticket Price Attendance - %
Arena Name	Amalie Arena
Level 1:	6000 - $150 - 5,275 - 87.92%
Level 2:	5000 - $90 - 4,917 - 98.34%
Level 3:	2000 - $40 - 1,996 - 99.82%
Level 4:	5192 - $20 - 4,982 - 95.96%
Luxury :	900 - $300 - 790 - 87.73%
Total Capacity :	19092
Income
Home Games Left	15
Average Attendance - %	17,960 - 94.07%
Average Income per Game	$2,099,788
Year to Date Revenue	$54,594,485
Expense
Pro Players Total Salaries	$93,083,333
Farm Players Total Salaries	$2,191,000
Coaches Total Salaries	$1,900,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$58,512,389
Farm Year To Date Expenses	$1,388,747
Pro Salary Cap To Date	$57,916,745
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$31,496,818
Pro Remaining Season Days	47
Pro Expenses Per Days	$746,296
Pro Estimated Expenses	$35,075,912
Farm Remaining Season Days	49
Farm Expenses Per Days	$17,117
Farm Estimated Expenses	$838,733
Estimated Season Expenses	$35,914,645
Estimated Season Salary Cap	$92,638,324
Estimate Under Maximum Salary Cap of $95,500,000	$2,861,676
Estimate Over Minimum Salary Cap of $70,600,000	$22,038,324
Current Bank Account	$8,535,324
Projected Bank Account	$4,117,497

Pro Players Salaries
Auston Matthews (1 Way Contract)	$13,250,000 (7)
William Nylander (1 Way Contract)	$11,500,000 (15)
David Pastrnak (1 Way Contract)	$11,250,000 (13)
Sebastian Aho (1 Way Contract)	$9,750,000 (15)
Zach Werenski (1 Way Contract)	$9,583,333 (7)
Nikita Kucherov (1 Way Contract)	$9,500,000 (5)
Cale Makar (1 Way Contract)	$9,000,000 (5)
Ukko-Pekka Luukkonen (1 Way Contract)	$4,750,000 (9)
Eeli Tolvanen (1 Way Contract)	$3,475,000 (3)
Max Pacioretty (1 Way Contract)	$1,500,000 (3)
Beck Malenstyn	$1,000,000 (2)
Kyle Okposo	$775,000 (4)
Kasperi Kapanen	$775,000 (4)
Marc-Edouard Vlasic	$775,000 (3)
Brian Elliott	$775,000 (4)
Nick Cousins	$775,000 (3)
Erik Johnson (1 Way Contract)	$775,000 (3)
Travis Hamonic	$775,000 (4)
Ryan Reaves	$775,000 (2)
Brad Malone	$775,000 (3)
Jan Rutta	$775,000 (4)
Jake Massie	$775,000 (3)
Total Pro Players	22
Salary Commitment
Year 21 : $93,083,333
Year 22 : $93,083,333
Year 23 : $91,308,333
Year 24 : $82,458,333
Salary Average Commitment
Year 21 : $89,342,261
Year 22 : $89,342,261
Year 23 : $87,567,261
Year 24 : $78,717,261
Salary Cap with 1 Way Contract
Year 21 : $93,083,333
Year 22 : $93,083,333
Year 23 : $91,308,333
Year 24 : $82,458,333

Farm Players Salaries
Jesper Wallstedt	$92,500 (1)
Dimitry Ovchinnikov	$83,500 (1)
Dylan Sadowy	$77,500 (3)
John Moore	$77,500 (2)
Brendan Perlini	$77,500 (2)
Casey Fitzgerald	$77,500 (3)
Cole Guttman	$77,500 (1)
Fredrik Karlstrom	$77,500 (1)
Fredrik Olofsson	$77,500 (3)
Victor Berglund	$77,500 (3)
Cameron Darcy	$77,500 (2)
Vladislav Kamenev	$77,500 (2)
Jeffrey Viel	$77,500 (3)
Damien Riat	$77,500 (3)
Maxime Lagace	$77,500 (2)
Dylan Ferguson	$77,500 (2)
Dmitry Zlodeyev	$77,500 (1)
Artem Sergeev	$77,500 (1)
Cristiano Digiacinto	$77,500 (1)
Eemeli Rasanen	$77,500 (1)
Linus Olund	$77,500 (1)
Maxim Marushev	$77,500 (1)
Tobias Geisser	$77,500 (1)
William Reilly	$77,500 (1)
Matt Luff	$77,500 (3)
Kenneth Appleby	$77,500 (3)
Jeremy Helvig	$77,500 (3)
Alan Quine	$77,500 (3)
Total Farm Players	28
Salary Commitment
Year 21 : $2,191,000
Year 22 : $1,240,000
Year 23 : $775,000
Year 24 : $0
Salary Average Commitment
Year 21 : $2,191,000
Year 22 : $1,240,000
Year 23 : $775,000
Year 24 : $0

Toronto Maple Leafs

Arena Capacity - Ticket Price Attendance - %
Arena Name	Scotiabank Arena
Level 1:	6000 - $200 - 4,200 - 70.00%
Level 2:	5000 - $150 - 3,500 - 70.00%
Level 3:	2000 - $100 - 1,400 - 70.00%
Level 4:	4889 - $75 - 3,422 - 69.99%
Luxury :	930 - $400 - 651 - 70.00%
Total Capacity :	18819
Income
Home Games Left	14
Average Attendance - %	13,173 - 70.00%
Average Income per Game	$3,012,854
Year to Date Revenue	$81,347,058
Expense
Pro Players Total Salaries	$66,593,677
Farm Players Total Salaries	$2,832,350
Coaches Total Salaries	$950,000
Luxury Taxe Total	$0
Special Salary Cap Value	$8,925,000
Pro Year To Date Expenses	$42,465,303
Farm Year To Date Expenses	$1,749,927
Pro Salary Cap To Date	$41,869,643
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$42,179,956
Pro Remaining Season Days	47
Pro Expenses Per Days	$536,061
Pro Estimated Expenses	$25,194,867
Farm Remaining Season Days	49
Farm Expenses Per Days	$22,128
Farm Estimated Expenses	$1,084,272
Estimated Season Expenses	$26,279,139
Estimated Season Salary Cap	$75,635,130
Estimate Under Maximum Salary Cap of $95,500,000	$19,864,870
Estimate Over Minimum Salary Cap of $70,600,000	$5,035,130
Current Bank Account	$268,089,500
Projected Bank Account	$283,990,317

Pro Players Salaries
Nick Jensen (1 Way Contract)	$5,000,000 (2)
Conor Garland (1 Way Contract)	$4,950,000 (3)
Ville Husso (1 Way Contract)	$4,750,000 (2)
-1 Way Contract Salary Cap :	$4,750,000
Michael McLeod (1 Way Contract)	$4,250,000 (4)
Nick Leddy (1 Way Contract)	$4,000,000 (4)
Andrew Copp (1 Way Contract)	$4,000,000 (4)
Carter Hart (1 Way Contract)	$3,979,000 (1)
Tomas Tatar (1 Way Contract)	$3,750,000 (1)
Jonas Siegenthaler (1 Way Contract)	$3,400,000 (8)
Olli Maatta (1 Way Contract)	$3,125,010 (2)
Christian Dvorak (1 Way Contract)	$3,000,000 (4)
Danton Heinen (1 Way Contract)	$3,000,000 (4)
Brandon Tanev	$2,999,000 (1)
Jalen Chatfield	$2,999,000 (3)
Bobby McMann	$2,500,000 (3)
Mason Appleton	$2,166,667 (2)
Steven Lorentz	$2,000,000 (4)
Jonas Johansson	$1,750,000 (3)
Chad Ruhwedel	$1,500,000 (2)
Taylor Raddysh	$1,000,000 (1)
John Beecher	$925,000 (2)
Kevin Lankinen	$775,000 (2)
Jarred Tinordi	$775,000 (2)
Total Pro Players	23
Salary Commitment
Year 21 : $66,593,677
Year 22 : $54,865,677
Year 23 : $35,849,000
Year 24 : $23,650,000
Salary Average Commitment
Year 21 : $66,593,677
Year 22 : $54,865,677
Year 23 : $35,849,000
Year 24 : $23,650,000
Salary Cap with 1 Way Contract
Year 21 : $66,593,677
Year 22 : $54,865,677
Year 23 : $35,849,000
Year 24 : $23,650,000

Farm Players Salaries
Jordan Oesterle	$125,000 (2)
Brad Hunt	$109,000 (2)
Alex Steeves	$100,000 (3)
Marshall Rifai	$100,000 (3)
Kevin Wall	$100,000 (3)
Declan Carlile	$100,000 (3)
Luca Del Bel Belluz	$89,167 (4)
Jani Nyman	$89,167 (5)
Danila Klimovich	$88,667 (1)
Calle Clang	$87,833 (2)
Christian Kyrou	$87,833 (3)
Caeden Bankier	$86,750 (4)
Ryder Korczak	$85,917 (2)
Kim Nousiainen	$85,900 (1)
Topi Niemela	$85,667 (2)
Ozzy Wiesblatt	$83,533 (2)
Tyler Tullio	$82,333 (2)
Samuel Helenius	$80,583 (4)
Cale Fleury	$80,000 (2)
Ben Jones	$77,500 (4)
Jared Moe	$77,500 (1)
Alexander Campbell	$77,500 (1)
Jack St. Ivany	$77,500 (5)
Jamieson Rees	$77,500 (1)
Georgi Romanov	$77,500 (3)
Brent Gates Jr.	$77,500 (1)
Matt Tennyson	$77,500 (2)
Matthew Robertson	$77,500 (1)
Mathias Leferriere	$77,500 (1)
Matej Blumel	$77,500 (2)
Case McCarthy	$77,500 (1)
Ryan Suzuki	$77,500 (2)
Alec Regula	$77,500 (1)
Total Farm Players	33
Salary Commitment
Year 21 : $2,832,350
Year 22 : $2,037,783
Year 23 : $1,066,000
Year 24 : $500,667
Salary Average Commitment
Year 21 : $2,832,350
Year 22 : $2,037,783
Year 23 : $1,066,000
Year 24 : $500,667

Utah Hockey Club

Arena Capacity - Ticket Price Attendance - %
Arena Name	Delta Center
Level 1:	6000 - $110 - 5,830 - 97.17%
Level 2:	5000 - $60 - 4,916 - 98.32%
Level 3:	2000 - $35 - 1,994 - 99.72%
Level 4:	3165 - $25 - 3,165 - 100.00%
Luxury :	960 - $210 - 928 - 96.64%
Total Capacity :	17125
Income
Home Games Left	13
Average Attendance - %	16,833 - 98.30%
Average Income per Game	$1,907,225
Year to Date Revenue	$53,402,307
Expense
Pro Players Total Salaries	$92,800,000
Farm Players Total Salaries	$2,246,667
Coaches Total Salaries	$1,000,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$58,768,221
Farm Year To Date Expenses	$1,389,616
Pro Salary Cap To Date	$58,141,274
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$24,793,928
Pro Remaining Season Days	47
Pro Expenses Per Days	$744,444
Pro Estimated Expenses	$34,988,868
Farm Remaining Season Days	49
Farm Expenses Per Days	$17,552
Farm Estimated Expenses	$860,048
Estimated Season Expenses	$35,848,916
Estimated Season Salary Cap	$92,757,150
Estimate Under Maximum Salary Cap of $95,500,000	$2,742,850
Estimate Over Minimum Salary Cap of $70,600,000	$22,157,150
Current Bank Account	$23,666,711
Projected Bank Account	$12,611,723

Pro Players Salaries
Oliver Ekman-Larsson (1 Way Contract)	$8,250,000 (6)
Alex Pietrangelo (1 Way Contract)	$8,000,000 (6)
Nazem Kadri (1 Way Contract)	$7,000,000 (9)
Jonathan Huberdeau (1 Way Contract)	$6,500,000 (3)
Nikolaj Ehlers (1 Way Contract)	$6,000,000 (2)
Zach Hyman (1 Way Contract)	$5,500,000 (1)
Oliver Bjorkstrand (1 Way Contract)	$5,400,000 (4)
Tristan Jarry (1 Way Contract)	$5,375,000 (4)
-1 Way Contract Salary Cap :	$5,375,000
Mikael Granlund (1 Way Contract)	$5,000,000 (2)
Ryan O'Reilly (1 Way Contract)	$4,500,000 (3)
Michael Bunting (1 Way Contract)	$4,500,000 (3)
Petr Mrazek (1 Way Contract)	$4,250,000 (4)
Ryan McDonagh (1 Way Contract)	$4,000,000 (4)
Anders Lee (1 Way Contract)	$3,500,000 (3)
Ilya Lyubushkin (1 Way Contract)	$3,000,000 (3)
Niko Mikkola	$2,500,000 (4)
Nick Bjugstad	$2,000,000 (1)
Thomas Novak	$2,000,000 (4)
Connor Ingram	$1,950,000 (4)
TJ Brodie	$1,000,000 (4)
Ondrej Kase	$1,000,000 (2)
Zack Kassian	$800,000 (1)
Nick Seeler	$775,000 (1)
Total Pro Players	23
Salary Commitment
Year 21 : $92,800,000
Year 22 : $83,725,000
Year 23 : $71,725,000
Year 24 : $49,725,000
Salary Average Commitment
Year 21 : $92,177,500
Year 22 : $83,102,500
Year 23 : $71,102,500
Year 24 : $49,102,500
Salary Cap with 1 Way Contract
Year 21 : $92,800,000
Year 22 : $83,725,000
Year 23 : $71,725,000
Year 24 : $49,725,000

Farm Players Salaries
Matt Benning	$125,000 (2)
Nicolas Petan	$100,000 (2)
Spencer Martin	$100,000 (3)
Corey Schueneman	$92,500 (5)
Marc Johnstone	$89,417 (5)
Maxim Groshev	$86,750 (3)
Jordan Gross	$86,750 (5)
Raivis Ansons	$84,417 (1)
Kale Clague	$80,000 (3)
Marco Scandella	$80,000 (2)
Luke Prokop	$79,333 (1)
Oskar Steen	$78,000 (1)
Gage Quinney	$78,000 (1)
Patrick Brown	$78,000 (1)
Jackson Cates	$78,000 (1)
Nikita Pavlychev	$78,000 (1)
Madison Bowey	$77,500 (1)
Alex Belzile	$77,500 (3)
Matthew Highmore	$77,500 (1)
Erik Kallgren	$77,500 (3)
Dan Renouf	$77,500 (3)
Lucas Carlsson	$77,500 (1)
Curtis Douglas	$77,500 (3)
Bryce Montgomery	$77,500 (1)
Noah Carroll	$77,500 (1)
Scott Walford	$77,500 (1)
Hugh McGing	$77,500 (1)
Total Farm Players	27
Salary Commitment
Year 21 : $2,246,667
Year 22 : $1,150,417
Year 23 : $845,417
Year 24 : $268,667
Salary Average Commitment
Year 21 : $2,246,667
Year 22 : $1,150,417
Year 23 : $845,417
Year 24 : $268,667

Vancouver Canucks

Arena Capacity - Ticket Price Attendance - %
Arena Name	Rogers Arena
Level 1:	6000 - $160 - 4,306 - 71.77%
Level 2:	5000 - $94 - 3,761 - 75.21%
Level 3:	2000 - $40 - 1,984 - 99.19%
Level 4:	5020 - $39 - 4,139 - 82.45%
Luxury :	890 - $265 - 849 - 95.42%
Total Capacity :	18910
Income
Home Games Left	14
Average Attendance - %	15,039 - 79.53%
Average Income per Game	$2,247,391
Year to Date Revenue	$60,679,554
Expense
Pro Players Total Salaries	$74,541,450
Farm Players Total Salaries	$2,649,250
Coaches Total Salaries	$950,000
Luxury Taxe Total	$0
Special Salary Cap Value	$1,040,000
Pro Year To Date Expenses	$47,264,252
Farm Year To Date Expenses	$1,641,729
Pro Salary Cap To Date	$46,668,660
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$31,463,472
Pro Remaining Season Days	47
Pro Expenses Per Days	$599,138
Pro Estimated Expenses	$28,159,486
Farm Remaining Season Days	49
Farm Expenses Per Days	$20,697
Farm Estimated Expenses	$1,014,153
Estimated Season Expenses	$29,173,639
Estimated Season Salary Cap	$75,513,813
Estimate Under Maximum Salary Cap of $95,500,000	$19,986,187
Estimate Over Minimum Salary Cap of $70,600,000	$4,913,813
Current Bank Account	$179,888,479
Projected Bank Account	$182,178,312

Pro Players Salaries
Andrei Kuzmenko (1 Way Contract)	$11,000,000 (1)
Roman Josi (1 Way Contract)	$9,059,000 (7)
Dylan Larkin (1 Way Contract)	$8,700,000 (14)
Alex DeBrincat (1 Way Contract)	$7,875,000 (6)
Tyler Bertuzzi (1 Way Contract)	$5,500,000 (8)
Reilly Smith (1 Way Contract)	$5,000,000 (1)
Dmitry Orlov (1 Way Contract)	$3,875,000 (2)
Shane Pinto (1 Way Contract)	$3,750,000 (3)
Henri Jokiharju (1 Way Contract)	$3,100,000 (2)
Sean Kuraly	$2,500,000 (1)
Nicolas Hague	$2,294,150 (1)
Josh Brown	$2,000,000 (2)
Connor Brown (1 Way Contract)	$1,800,000 (1)
-1 Way Contract Salary Cap :	$1,800,000
Colin Miller (1 Way Contract)	$1,500,000 (1)
Cole Sillinger	$925,000 (1)
Alex Lyon	$900,000 (1)
Connor Zary	$863,300 (4)
Marcus Johansson	$800,000 (1)
Calvin Petersen	$775,000 (1)
Isaak Phillips	$775,000 (2)
Justin Bailey	$775,000 (1)
Kiefer Sherwood	$775,000 (1)
Total Pro Players	22
Salary Commitment
Year 21 : $74,541,450
Year 22 : $45,497,300
Year 23 : $35,747,300
Year 24 : $31,997,300
Salary Average Commitment
Year 21 : $71,371,450
Year 22 : $42,327,300
Year 23 : $32,577,300
Year 24 : $28,827,300
Salary Cap with 1 Way Contract
Year 21 : $74,541,450
Year 22 : $45,497,300
Year 23 : $35,747,300
Year 24 : $31,997,300

Farm Players Salaries
Sam Gagner	$100,000 (2)
Chris Wagner	$100,000 (2)
Riley Sheahan	$100,000 (2)
Robert Hagg	$100,000 (2)
Ivan Miroshnichenko	$95,000 (4)
Carter Mazur	$90,583 (4)
Scott Morrow	$87,000 (1)
Sebastian Cossa	$86,333 (3)
Alexis Gendron	$86,000 (4)
Ryan Hofer	$85,167 (4)
Amadeus Lombardi	$83,833 (4)
Jan Mysak	$82,833 (2)
Mark Friedman	$80,000 (3)
Dillion Hamaliuk	$77,500 (1)
Mattias Janmark	$77,500 (1)
Cole Moberg	$77,500 (1)
Axel Andersson	$77,500 (1)
Tomas Vomacka	$77,500 (1)
Marian Studenic	$77,500 (1)
Jack Rathbone	$77,500 (1)
Aidan Dudas	$77,500 (1)
Nicholas Caamano	$77,500 (1)
Maxim Barbashev	$77,500 (1)
Jakub Zboril	$77,500 (4)
Reece Newkirk	$77,500 (1)
Xavier Bouchard	$77,500 (4)
Joona Koppanen	$77,500 (1)
Denis Gurianov	$77,500 (1)
Gavin Bayreuther	$77,500 (1)
Taro Hirose	$77,500 (1)
Felix Sandstrom	$77,500 (1)
Martin Frk	$77,500 (1)
Total Farm Players	32
Salary Commitment
Year 21 : $2,649,249
Year 22 : $1,244,749
Year 23 : $761,916
Year 24 : $595,583
Salary Average Commitment
Year 21 : $2,649,249
Year 22 : $1,244,749
Year 23 : $761,916
Year 24 : $595,583

Vegas Golden Knights

Arena Capacity - Ticket Price Attendance - %
Arena Name	T-Mobile Arena
Level 1:	6000 - $200 - 4,200 - 70.00%
Level 2:	5000 - $150 - 3,500 - 70.00%
Level 3:	2000 - $100 - 1,400 - 70.00%
Level 4:	3368 - $75 - 2,358 - 70.01%
Luxury :	1000 - $400 - 700 - 70.00%
Total Capacity :	17368
Income
Home Games Left	14
Average Attendance - %	12,158 - 70.00%
Average Income per Game	$2,923,156
Year to Date Revenue	$78,925,212
Expense
Pro Players Total Salaries	$90,784,000
Farm Players Total Salaries	$3,406,307
Coaches Total Salaries	$950,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$57,461,424
Farm Year To Date Expenses	$2,107,694
Pro Salary Cap To Date	$56,865,765
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$40,924,184
Pro Remaining Season Days	47
Pro Expenses Per Days	$728,048
Pro Estimated Expenses	$34,218,256
Farm Remaining Season Days	49
Farm Expenses Per Days	$26,612
Farm Estimated Expenses	$1,303,988
Estimated Season Expenses	$35,522,244
Estimated Season Salary Cap	$90,729,641
Estimate Under Maximum Salary Cap of $95,500,000	$4,770,359
Estimate Over Minimum Salary Cap of $70,600,000	$20,129,641
Current Bank Account	$353,864,297
Projected Bank Account	$359,266,237

Pro Players Salaries
Elias Pettersson (1 Way Contract)	$11,600,000 (14)
John Tavares (1 Way Contract)	$11,000,000 (2)
Bo Horvat (1 Way Contract)	$8,500,000 (5)
Jeremy Swayman (1 Way Contract)	$8,250,000 (8)
Devon Toews (1 Way Contract)	$7,125,000 (12)
Justin Faulk (1 Way Contract)	$6,500,000 (2)
Sean Durzi (1 Way Contract)	$6,000,000 (7)
Mats Zuccarello (1 Way Contract)	$4,125,000 (3)
K'Andre Miller (1 Way Contract)	$3,872,000 (1)
Kirill Marchenko (1 Way Contract)	$3,850,000 (5)
Damon Severson (1 Way Contract)	$3,500,000 (2)
Evander Kane (1 Way Contract)	$3,500,000 (1)
Scott Laughton (1 Way Contract)	$3,000,000 (2)
James van Riemsdyk	$2,990,000 (1)
Pius Suter	$2,000,000 (1)
Jon Merrill	$1,200,000 (1)
Logan O'Connor	$1,050,000 (1)
Dmitri Voronkov	$925,000 (3)
David Rittich	$900,000 (1)
Ryker Evans	$897,000 (2)
Total Pro Players	20
Salary Commitment
Year 21 : $90,784,000
Year 22 : $75,272,000
Year 23 : $50,375,000
Year 24 : $45,325,000
Salary Average Commitment
Year 21 : $90,784,000
Year 22 : $75,272,000
Year 23 : $50,375,000
Year 24 : $45,325,000
Salary Cap with 1 Way Contract
Year 21 : $90,784,000
Year 22 : $75,272,000
Year 23 : $50,375,000
Year 24 : $45,325,000

Farm Players Salaries
Cody Glass	$250,000 (1)
Kaapo Kakko	$240,000 (1)
Akira Schmid	$175,000 (4)
Jack Drury	$175,000 (3)
Bobby Brink	$150,000 (4)
Morgan Barron	$135,000 (1)
Conor Timmins	$110,000 (1)
Dysin Mayo	$95,000 (2)
Carter Savoie	$92,500 (1)
John Farinacci	$91,000 (1)
Ben Harpur	$90,000 (2)
Ty Dellandrea	$90,000 (1)
Sean Farrell	$89,750 (5)
Bradly Nadeau	$89,667 (5)
Nicholas Robertson	$87,500 (2)
Adam Ginning	$87,000 (5)
David Spacek	$86,250 (3)
Ruslan Iskhakov	$85,500 (3)
Antonio Stranges	$84,667 (1)
Fraser Minten	$81,667 (5)
Zac Jones	$81,250 (1)
Ronan Seeley	$81,000 (1)
Roni Hirvonen	$81,000 (1)
Ty Voit	$80,056 (3)
Quinn Schmiemann	$77,500 (1)
Luke Henman	$77,500 (1)
Ryan Francis	$77,500 (1)
Raphael Lavoie	$77,500 (1)
Yegor Afanasyev	$77,500 (1)
Emil Bemstrom	$77,500 (1)
Joel Hofer	$77,500 (2)
Alex Turcotte	$77,500 (5)
Colten Ellis	$77,500 (1)
Total Farm Players	33
Salary Commitment
Year 21 : $3,406,307
Year 22 : $1,527,390
Year 23 : $1,177,390
Year 24 : $750,584
Salary Average Commitment
Year 21 : $3,406,307
Year 22 : $1,527,390
Year 23 : $1,177,390
Year 24 : $750,584

Washington Capitals

Arena Capacity - Ticket Price Attendance - %
Arena Name	Capital One Arena
Level 1:	6000 - $150 - 4,624 - 77.07%
Level 2:	5000 - $85 - 4,813 - 96.27%
Level 3:	2000 - $50 - 1,976 - 98.79%
Level 4:	4596 - $45 - 3,407 - 74.12%
Luxury :	910 - $300 - 698 - 76.70%
Total Capacity :	18506
Income
Home Games Left	14
Average Attendance - %	15,518 - 83.85%
Average Income per Game	$2,330,654
Year to Date Revenue	$62,927,661
Expense
Pro Players Total Salaries	$86,520,000
Farm Players Total Salaries	$2,626,125
Coaches Total Salaries	$1,900,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$54,904,776
Farm Year To Date Expenses	$1,614,688
Pro Salary Cap To Date	$54,309,192
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$32,629,158
Pro Remaining Season Days	47
Pro Expenses Per Days	$694,206
Pro Estimated Expenses	$32,627,682
Farm Remaining Season Days	49
Farm Expenses Per Days	$20,517
Farm Estimated Expenses	$1,005,333
Estimated Season Expenses	$33,633,015
Estimated Season Salary Cap	$86,582,541
Estimate Under Maximum Salary Cap of $95,500,000	$8,917,459
Estimate Over Minimum Salary Cap of $70,600,000	$15,982,541
Current Bank Account	$165,716,872
Projected Bank Account	$164,713,015

Pro Players Salaries
Jamie Benn (1 Way Contract)	$9,500,000 (2)
Leon Draisaitl (1 Way Contract)	$8,500,000 (2)
John Carlson (1 Way Contract)	$8,000,000 (4)
Elias Lindholm (1 Way Contract)	$7,750,000 (8)
Brock Boeser (1 Way Contract)	$6,650,000 (2)
Valeri Nichushkin (1 Way Contract)	$6,125,000 (4)
Pavel Buchnevich (1 Way Contract)	$5,800,000 (2)
Darcy Kuemper (1 Way Contract)	$5,250,000 (2)
Rasmus Sandin (1 Way Contract)	$4,600,000 (10)
Mikael Backlund (1 Way Contract)	$4,000,000 (4)
Joonas Korpisalo (1 Way Contract)	$4,000,000 (5)
Adam Larsson (1 Way Contract)	$4,000,000 (1)
Joel Armia (1 Way Contract)	$3,400,000 (2)
Teddy Blueger	$1,800,000 (3)
Jani Hakanpaa	$1,500,000 (3)
Nils Hoglander	$1,100,000 (1)
Max Jones	$1,000,000 (3)
Alexander Edler	$950,000 (1)
Joel Hanley	$950,000 (1)
Emil Martinsen Lilleberg	$870,000 (2)
Jakob Forsbacka-Karlsson	$775,000 (3)
Total Pro Players	21
Salary Commitment
Year 21 : $86,520,000
Year 22 : $79,520,000
Year 23 : $39,550,000
Year 24 : $34,475,000
Salary Average Commitment
Year 21 : $86,495,000
Year 22 : $79,495,000
Year 23 : $39,525,000
Year 24 : $34,475,000
Salary Cap with 1 Way Contract
Year 21 : $86,520,000
Year 22 : $79,520,000
Year 23 : $39,550,000
Year 24 : $34,475,000

Farm Players Salaries
Nicklas Backstrom	$100,000 (2)
Ondrej Becher	$86,500 (6)
Maksymillian Szuber	$85,917 (4)
Arturs Silovs	$85,000 (3)
Elias Pettersson D	$83,833 (5)
Ole Bjorgvik-Holm	$82,500 (2)
Henrik Tikkanen	$82,375 (3)
Mason Morelli	$80,000 (3)
Cameron Butler	$80,000 (3)
Joe Snively	$77,500 (3)
Matt Kiersted	$77,500 (3)
Lucas Condotta	$77,500 (3)
Ethan Keppen	$77,500 (3)
Andrej Sustr	$77,500 (3)
Radim Zohorna	$77,500 (3)
Mitchell Vande Sompel	$77,500 (3)
Karl Henriksson	$77,500 (1)
Leon Gawanke	$77,500 (1)
Jayson Megna	$77,500 (3)
Lauri Pajuniemi	$77,500 (3)
Olle Eriksson Ek	$77,500 (3)
Brett Davis	$77,500 (3)
Declan McDonnell	$77,500 (3)
Haakon Henelt	$77,500 (3)
Robbie Russo	$77,500 (3)
Shane Gersich	$77,500 (3)
Steven Spinner	$77,500 (1)
Vili Saarijarvi	$77,500 (3)
Artur Cholach	$77,500 (1)
Jonathan Davidsson	$77,500 (1)
Calvin Thurkauf	$77,500 (3)
Filip Larsson	$77,500 (3)
Cal O'Reilly	$77,500 (3)
Total Farm Players	33
Salary Commitment
Year 21 : $2,626,125
Year 22 : $2,238,625
Year 23 : $2,056,125
Year 24 : $256,250
Salary Average Commitment
Year 21 : $2,606,125
Year 22 : $2,218,625
Year 23 : $2,036,125
Year 24 : $256,250

Winnipeg Jets

Arena Capacity - Ticket Price Attendance - %
Arena Name	Bell MTS Place
Level 1:	6000 - $100 - 5,927 - 98.79%
Level 2:	5000 - $60 - 4,917 - 98.34%
Level 3:	2000 - $35 - 1,996 - 99.81%
Level 4:	1341 - $25 - 1,341 - 100.00%
Luxury :	980 - $200 - 929 - 94.77%
Total Capacity :	15321
Income
Home Games Left	14
Average Attendance - %	15,110 - 98.62%
Average Income per Game	$1,753,557
Year to Date Revenue	$47,346,036
Expense
Pro Players Total Salaries	$83,712,024
Farm Players Total Salaries	$3,117,833
Coaches Total Salaries	$950,000
Luxury Taxe Total	$0
Special Salary Cap Value	$0
Pro Year To Date Expenses	$53,081,759
Farm Year To Date Expenses	$1,924,282
Pro Salary Cap To Date	$52,486,099
Farm Salary Cap To Date	$0
Estimate
Pro Estimated Season Revenue	$24,549,796
Pro Remaining Season Days	47
Pro Expenses Per Days	$671,921
Pro Estimated Expenses	$31,580,287
Farm Remaining Season Days	49
Farm Expenses Per Days	$24,358
Farm Estimated Expenses	$1,193,542
Estimated Season Expenses	$32,773,829
Estimated Season Salary Cap	$83,712,006
Estimate Under Maximum Salary Cap of $95,500,000	$11,787,994
Estimate Over Minimum Salary Cap of $70,600,000	$13,112,006
Current Bank Account	$166,116,435
Projected Bank Account	$157,892,402

Pro Players Salaries
Mikhail Sergachev (1 Way Contract)	$8,500,000 (9)
Connor Hellebuyck (1 Way Contract)	$8,500,000 (10)
Nico Hischier (1 Way Contract)	$7,250,000 (6)
Clayton Keller (1 Way Contract)	$7,150,000 (6)
Tage Thompson (1 Way Contract)	$7,142,857 (11)
Kyle Connor (1 Way Contract)	$7,142,857 (2)
Jeff Petry (1 Way Contract)	$6,250,000 (1)
Gustav Forsling (1 Way Contract)	$5,750,000 (11)
Pavel Zacha (1 Way Contract)	$4,750,000 (5)
Martin Necas (1 Way Contract)	$3,250,000 (2)
Cole Perfetti (1 Way Contract)	$3,250,000 (4)
Nick Paul (1 Way Contract)	$3,150,000 (9)
Colton Sissons	$2,857,143 (3)
Martin Fehervary	$2,675,000 (4)
Blake Lizotte	$1,850,000 (4)
Noah Juulsen	$1,000,000 (4)
Wyatt Johnston	$894,167 (2)
Joel Daccord	$800,000 (2)
Ian Cole	$775,000 (4)
Paul Cotter	$775,000 (3)
Total Pro Players	20
Salary Commitment
Year 21 : $83,712,024
Year 22 : $77,462,024
Year 23 : $65,375,000
Year 24 : $61,742,857
Salary Average Commitment
Year 21 : $83,712,025
Year 22 : $77,462,025
Year 23 : $65,375,000
Year 24 : $61,742,857
Salary Cap with 1 Way Contract
Year 21 : $83,712,024
Year 22 : $77,462,024
Year 23 : $65,375,000
Year 24 : $61,742,857

Farm Players Salaries
Jamie Drysdale	$230,000 (4)
Milan Lucic	$150,000 (3)
David Kampf	$150,000 (2)
Justin Barron	$115,000 (4)
Vasily Podkolzin	$100,000 (4)
Lane Hutson	$97,500 (3)
Emil Heineman	$95,000 (5)
Matt Coronato	$92,500 (1)
Domenick Fensore	$92,500 (1)
Jiri Kulich	$91,833 (3)
Michael Benning	$91,667 (1)
Emil Andrae	$90,333 (3)
Daniil Miromanov	$90,000 (3)
Tucker Robertson	$87,000 (3)
Brett Berard	$86,750 (4)
Victor Soderstrom	$86,333 (1)
Owen Beck	$85,333 (5)
Ryan Tverberg	$85,167 (4)
Tyler Motte	$85,000 (4)
Matthew Seminoff	$85,000 (3)
Jack Thompson	$82,833 (5)
Dustin Wolf	$81,333 (5)
Nico Daws	$81,250 (4)
Adam Sykora	$80,667 (5)
Keith Petruzzelli	$80,000 (1)
Nick Blankenburg	$80,000 (1)
Vasily Ponomarev	$79,500 (1)
Alexander Chmelevski	$77,833 (1)
Albert Johansson	$77,500 (2)
Victor Olofsson	$77,500 (3)
Ryan McAllister	$77,500 (3)
Max Sasson	$77,500 (3)
Trey Fix-Wolansky	$77,500 (2)
Total Farm Players	33
Salary Commitment
Year 21 : $3,117,832
Year 22 : $2,437,499
Year 23 : $2,132,499
Year 24 : $1,208,333
Salary Average Commitment
Year 21 : $3,117,832
Year 22 : $2,437,499
Year 23 : $2,132,499
Year 24 : $1,208,333

Team	Current Fund	Estimated Season Salary Cap	Under Maximum of $95,500,000 Available Cap Space	Over Minimum of $70,600,000	Pro Players	Farm Players	Total Players
Anaheim Ducks	$401,787,807	$92,337,136	$3,162,864	$21,737,136	24	36	60
Boston Bruins	$139,758,178	$79,662,657	$15,837,343	$9,062,657	23	30	53
Buffalo Sabres	$246,437,637	$60,773,328	$34,726,672	-$9,826,672	20	30	50
Calgary Flames	($1,432,407)	$82,824,966	$12,675,034	$12,224,966	20	37	57
Carolina Hurricanes	$136,851,252	$83,701,630	$11,798,370	$13,101,630	24	32	56
Chicago Blackhawks	$176,326,843	$73,748,962	$21,751,038	$3,148,962	23	30	53
Colorado Avalanche	$240,792,904	$87,167,513	$8,332,487	$16,567,513	21	29	50
Columbus Blue Jackets	$439,468,639	$62,314,863	$33,185,137	-$8,285,137	22	29	51
Dallas Stars	$96,618,930	$75,144,267	$20,355,733	$4,544,267	24	27	51
Detroit Red Wings	$75,411,519	$83,123,720	$12,376,280	$12,523,720	22	33	55
Edmonton Oilers	$342,414,692	$75,472,198	$20,027,802	$4,872,198	22	28	50
Florida Panthers	$55,335,751	$75,691,728	$19,808,272	$5,091,728	21	29	50
Los Angeles Kings	$137,729,552	$77,573,517	$17,926,483	$6,973,517	22	30	52
Minnesota Wild	$220,269,339	$94,469,382	$1,030,618	$23,869,382	21	38	59
Montreal Canadiens	$243,021,235	$80,152,049	$15,347,951	$9,552,049	21	29	50
Nashville Predators	$113,074,915	$95,140,476	$359,524	$24,540,476	22	34	56
New Jersey Devils	$274,025,520	$88,709,809	$6,790,191	$18,109,809	21	36	57
New York Islanders	$71,895,968	$93,523,447	$1,976,553	$22,923,447	21	30	51
New York Rangers	$268,520,296	$89,418,068	$6,081,932	$18,818,068	22	31	53
Ottawa Senators	$122,121,186	$77,849,868	$17,650,132	$7,249,868	22	32	54
Philadelphia Flyers	$407,089,266	$84,502,229	$10,997,771	$13,902,229	23	28	51
Pittsburgh Penguins	$95,625,734	$72,211,893	$23,288,107	$1,611,893	26	34	60
San Jose Sharks	$8,704,309	$82,546,550	$12,953,450	$11,946,550	21	31	52
Seattle Kraken	$217,351,257	$86,415,953	$9,084,047	$15,815,953	23	37	60
St. Louis Blues	$53,092,097	$88,102,390	$7,397,610	$17,502,390	22	32	54
Tampa Bay Lightning	$8,535,324	$92,638,324	$2,861,676	$22,038,324	22	28	50
Toronto Maple Leafs	$268,089,500	$75,635,130	$19,864,870	$5,035,130	23	33	56
Utah Hockey Club	$23,666,711	$92,757,150	$2,742,850	$22,157,150	23	27	50
Vancouver Canucks	$179,888,479	$75,513,813	$19,986,187	$4,913,813	22	32	54
Vegas Golden Knights	$353,864,297	$90,729,641	$4,770,359	$20,129,641	20	33	53
Washington Capitals	$165,716,872	$86,582,541	$8,917,459	$15,982,541	21	33	54
Winnipeg Jets	$166,116,435	$83,712,006	$11,787,994	$13,112,006	20	33	53

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Buffalo Sabres is over or under the salary cap!

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Columbus Blue Jackets is over or under the salary cap!

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket PriceAttendance - %

Income

Expense

Estimate

Pro Players Salaries

Farm Players Salaries

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %

Arena Capacity - Ticket Price
Attendance - %